[JTIASA] QoQ Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 8.35%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 797,442 768,628 686,852 646,994 573,208 618,124 664,935 12.84%
PBT 158,592 130,848 64,445 70,234 65,056 85,492 69,341 73.32%
Tax -44,556 -38,564 -23,500 -27,996 -26,150 -28,060 -33,223 21.54%
NP 114,036 92,284 40,945 42,238 38,906 57,432 36,118 114.76%
-
NP to SH 112,490 89,956 40,338 41,768 38,550 56,664 36,118 112.82%
-
Tax Rate 28.09% 29.47% 36.47% 39.86% 40.20% 32.82% 47.91% -
Total Cost 683,406 676,344 645,907 604,756 534,302 560,692 628,817 5.69%
-
Net Worth 963,691 931,105 907,812 897,829 736,091 731,385 882,676 6.01%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 7,628 - - - 7,720 -
Div Payout % - - 18.91% - - - 21.37% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 963,691 931,105 907,812 897,829 736,091 731,385 882,676 6.01%
NOSH 254,272 254,400 254,289 254,342 254,702 254,838 257,339 -0.79%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 14.30% 12.01% 5.96% 6.53% 6.79% 9.29% 5.43% -
ROE 11.67% 9.66% 4.44% 4.65% 5.24% 7.75% 4.09% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 313.62 302.13 270.11 254.38 225.05 242.56 258.39 13.74%
EPS 44.24 35.36 15.86 16.43 15.16 22.28 14.00 114.88%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.79 3.66 3.57 3.53 2.89 2.87 3.43 6.86%
Adjusted Per Share Value based on latest NOSH - 254,282
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 81.90 78.94 70.54 66.45 58.87 63.48 68.29 12.84%
EPS 11.55 9.24 4.14 4.29 3.96 5.82 3.71 112.76%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.79 -
NAPS 0.9897 0.9562 0.9323 0.9221 0.756 0.7511 0.9065 6.01%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.94 0.75 0.82 0.69 0.82 0.76 0.92 -
P/RPS 0.30 0.25 0.30 0.27 0.36 0.31 0.36 -11.41%
P/EPS 2.12 2.12 5.17 4.20 5.42 3.42 6.55 -52.76%
EY 47.06 47.15 19.35 23.80 18.46 29.26 15.26 111.43%
DY 0.00 0.00 3.66 0.00 0.00 0.00 3.26 -
P/NAPS 0.25 0.20 0.23 0.20 0.28 0.26 0.27 -4.98%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 28/06/05 -
Price 1.15 0.81 0.76 0.71 0.74 0.83 0.80 -
P/RPS 0.37 0.27 0.28 0.28 0.33 0.34 0.31 12.48%
P/EPS 2.60 2.29 4.79 4.32 4.89 3.73 5.70 -40.65%
EY 38.47 43.65 20.87 23.13 20.45 26.79 17.54 68.56%
DY 0.00 0.00 3.95 0.00 0.00 0.00 3.75 -
P/NAPS 0.30 0.22 0.21 0.20 0.26 0.29 0.23 19.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment