[JTIASA] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -33.1%
YoY- -84.11%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,034,836 981,872 1,054,096 1,062,534 1,121,124 1,097,364 1,202,164 -9.48%
PBT 111,396 104,032 31,982 31,590 40,734 72,592 239,234 -39.84%
Tax -31,536 -26,132 -7,603 -7,306 -4,878 -13,568 -52,494 -28.73%
NP 79,860 77,900 24,379 24,284 35,856 59,024 186,740 -43.14%
-
NP to SH 77,886 76,412 23,246 23,316 34,850 58,144 184,614 -43.66%
-
Tax Rate 28.31% 25.12% 23.77% 23.13% 11.98% 18.69% 21.94% -
Total Cost 954,976 903,972 1,029,717 1,038,250 1,085,268 1,038,340 1,015,424 -3.99%
-
Net Worth 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 14.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 96 - - - 134 -
Div Payout % - - 0.42% - - - 0.07% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 14.64%
NOSH 968,731 969,695 968,583 971,500 968,055 969,066 268,881 134.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.72% 7.93% 2.31% 2.29% 3.20% 5.38% 15.53% -
ROE 4.47% 4.43% 1.36% 1.36% 2.05% 3.33% 13.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.82 101.26 108.83 109.37 115.81 113.24 447.10 -61.39%
EPS 8.04 7.88 2.40 2.40 3.60 6.00 68.66 -75.97%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.05 -
NAPS 1.80 1.78 1.77 1.76 1.76 1.80 5.28 -51.10%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.28 100.84 108.25 109.12 115.14 112.70 123.46 -9.48%
EPS 8.00 7.85 2.39 2.39 3.58 5.97 18.96 -43.65%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.7908 1.7726 1.7607 1.756 1.7498 1.7914 1.458 14.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.04 2.08 2.00 1.79 1.99 2.40 2.91 -
P/RPS 1.91 2.05 1.84 1.64 1.72 2.12 0.65 104.75%
P/EPS 25.37 26.40 83.33 74.58 55.28 40.00 4.24 228.51%
EY 3.94 3.79 1.20 1.34 1.81 2.50 23.59 -69.57%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 1.13 1.17 1.13 1.02 1.13 1.33 0.55 61.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 -
Price 2.53 2.45 2.06 2.19 1.79 2.06 2.52 -
P/RPS 2.37 2.42 1.89 2.00 1.55 1.82 0.56 160.95%
P/EPS 31.47 31.09 85.83 91.25 49.72 34.33 3.67 317.30%
EY 3.18 3.22 1.17 1.10 2.01 2.91 27.25 -76.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.41 1.38 1.16 1.24 1.02 1.14 0.48 104.70%

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