[JTIASA] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 123.01%
YoY- 58.75%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 855,005 834,272 797,442 768,628 686,852 646,994 573,208 30.64%
PBT 161,570 175,568 158,592 130,848 64,445 70,234 65,056 83.69%
Tax -39,670 -47,546 -44,556 -38,564 -23,500 -27,996 -26,150 32.12%
NP 121,900 128,021 114,036 92,284 40,945 42,238 38,906 114.56%
-
NP to SH 120,846 126,592 112,490 89,956 40,338 41,768 38,550 114.64%
-
Tax Rate 24.55% 27.08% 28.09% 29.47% 36.47% 39.86% 40.20% -
Total Cost 733,105 706,250 683,406 676,344 645,907 604,756 534,302 23.54%
-
Net Worth 973,896 991,648 963,691 931,105 907,812 897,829 736,091 20.58%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 7,628 - - - 7,628 - - -
Div Payout % 6.31% - - - 18.91% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 973,896 991,648 963,691 931,105 907,812 897,829 736,091 20.58%
NOSH 254,281 254,268 254,272 254,400 254,289 254,342 254,702 -0.11%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 14.26% 15.35% 14.30% 12.01% 5.96% 6.53% 6.79% -
ROE 12.41% 12.77% 11.67% 9.66% 4.44% 4.65% 5.24% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 336.24 328.11 313.62 302.13 270.11 254.38 225.05 30.78%
EPS 45.26 49.79 44.24 35.36 15.86 16.43 15.16 107.75%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.83 3.90 3.79 3.66 3.57 3.53 2.89 20.71%
Adjusted Per Share Value based on latest NOSH - 254,400
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 87.81 85.68 81.90 78.94 70.54 66.45 58.87 30.64%
EPS 12.41 13.00 11.55 9.24 4.14 4.29 3.96 114.59%
DPS 0.78 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 1.0002 1.0184 0.9897 0.9562 0.9323 0.9221 0.756 20.57%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.87 1.24 0.94 0.75 0.82 0.69 0.82 -
P/RPS 0.56 0.38 0.30 0.25 0.30 0.27 0.36 34.36%
P/EPS 3.93 2.49 2.12 2.12 5.17 4.20 5.42 -19.33%
EY 25.41 40.15 47.06 47.15 19.35 23.80 18.46 23.81%
DY 1.60 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 0.49 0.32 0.25 0.20 0.23 0.20 0.28 45.36%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 -
Price 1.67 1.47 1.15 0.81 0.76 0.71 0.74 -
P/RPS 0.50 0.45 0.37 0.27 0.28 0.28 0.33 32.01%
P/EPS 3.51 2.95 2.60 2.29 4.79 4.32 4.89 -19.88%
EY 28.46 33.87 38.47 43.65 20.87 23.13 20.45 24.72%
DY 1.80 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.44 0.38 0.30 0.22 0.21 0.20 0.26 42.14%

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