[JTIASA] QoQ Annualized Quarter Result on 31-Jan-2012

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Jan-2012
Profit Trend
QoQ- 13.91%
YoY- 54.28%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Revenue 1,202,164 1,103,580 1,012,038 1,105,618 996,508 999,036 984,660 30.45%
PBT 239,234 241,376 190,114 273,543 237,070 265,178 212,172 17.34%
Tax -52,494 -50,894 -41,529 -57,246 -47,296 -68,018 -60,636 -17.47%
NP 186,740 190,482 148,585 216,297 189,774 197,160 151,536 32.08%
-
NP to SH 184,614 188,451 146,706 213,889 187,768 194,154 148,444 33.70%
-
Tax Rate 21.94% 21.08% 21.84% 20.93% 19.95% 25.65% 28.58% -
Total Cost 1,015,424 913,097 863,453 889,321 806,734 801,876 833,124 30.16%
-
Net Worth 1,419,694 1,406,856 0 1,369,597 0 1,337,612 0 -
Dividend
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Div 134 - - - - - - -
Div Payout % 0.07% - - - - - - -
Equity
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Net Worth 1,419,694 1,406,856 0 1,369,597 0 1,337,612 0 -
NOSH 268,881 266,955 969,427 266,978 968,875 266,988 968,955 -81.87%
Ratio Analysis
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
NP Margin 15.53% 17.26% 14.68% 19.56% 19.04% 19.74% 15.39% -
ROE 13.00% 13.40% 0.00% 15.62% 0.00% 14.51% 0.00% -
Per Share
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 447.10 413.39 104.40 414.12 102.85 374.19 101.62 619.64%
EPS 68.66 70.59 15.13 80.12 19.38 72.72 15.32 637.56%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 5.27 0.00 5.13 0.00 5.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,956
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
RPS 124.19 114.00 104.55 114.21 102.94 103.20 101.72 30.45%
EPS 19.07 19.47 15.16 22.10 19.40 20.06 15.33 33.75%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4666 1.4533 0.00 1.4148 0.00 1.3818 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Date 29/06/12 30/04/12 30/03/12 31/01/12 30/12/11 31/10/11 30/09/11 -
Price 2.91 3.15 2.66 2.30 2.18 1.81 1.67 -
P/RPS 0.65 0.76 2.55 0.56 2.12 0.48 1.64 -70.85%
P/EPS 4.24 4.46 17.58 2.87 11.25 2.49 10.90 -71.57%
EY 23.59 22.41 5.69 34.83 8.89 40.18 9.17 252.08%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.00 0.45 0.00 0.36 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 30/09/11 CAGR
Date 23/08/12 20/06/12 - 22/03/12 - 21/12/11 - -
Price 2.52 3.05 0.00 2.44 0.00 2.22 0.00 -
P/RPS 0.56 0.74 0.00 0.59 0.00 0.59 0.00 -
P/EPS 3.67 4.32 0.00 3.05 0.00 3.05 0.00 -
EY 27.25 23.15 0.00 32.83 0.00 32.76 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.00 0.48 0.00 0.44 0.00 -

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