[JTIASA] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 17.4%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 999,642 1,022,964 977,130 988,476 945,796 985,340 1,023,367 -1.54%
PBT 128,346 169,004 48,416 123,048 104,508 117,404 82,232 34.44%
Tax -37,254 -51,212 -34,428 -34,353 -29,302 -36,908 -25,237 29.55%
NP 91,092 117,792 13,988 88,694 75,206 80,496 56,995 36.58%
-
NP to SH 88,616 115,200 11,511 86,252 73,470 79,200 54,162 38.72%
-
Tax Rate 29.03% 30.30% 71.11% 27.92% 28.04% 31.44% 30.69% -
Total Cost 908,550 905,172 963,142 899,781 870,590 904,844 966,372 -4.01%
-
Net Worth 1,839,182 1,829,502 1,810,143 1,868,222 1,839,184 1,825,463 1,811,294 1.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 4,839 - - - 12,591 -
Div Payout % - - 42.05% - - - 23.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,839,182 1,829,502 1,810,143 1,868,222 1,839,184 1,825,463 1,811,294 1.02%
NOSH 973,717 973,717 973,717 973,717 973,718 965,853 968,606 0.35%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.11% 11.51% 1.43% 8.97% 7.95% 8.17% 5.57% -
ROE 4.82% 6.30% 0.64% 4.62% 3.99% 4.34% 2.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 103.27 105.68 100.94 102.12 97.71 102.02 105.65 -1.50%
EPS 9.16 11.92 1.19 8.91 7.58 8.20 5.60 38.70%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.30 -
NAPS 1.90 1.89 1.87 1.93 1.90 1.89 1.87 1.06%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 102.66 105.06 100.35 101.52 97.13 101.19 105.10 -1.54%
EPS 9.10 11.83 1.18 8.86 7.55 8.13 5.56 38.75%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 1.29 -
NAPS 1.8888 1.8789 1.859 1.9187 1.8888 1.8747 1.8602 1.01%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.08 1.08 1.18 1.23 1.34 1.32 1.15 -
P/RPS 1.05 1.02 1.17 1.20 1.37 1.29 1.09 -2.45%
P/EPS 11.80 9.07 99.23 13.80 17.65 16.10 20.57 -30.89%
EY 8.48 11.02 1.01 7.24 5.66 6.21 4.86 44.78%
DY 0.00 0.00 0.42 0.00 0.00 0.00 1.13 -
P/NAPS 0.57 0.57 0.63 0.64 0.71 0.70 0.61 -4.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 24/08/17 25/05/17 23/02/17 24/11/16 25/08/16 -
Price 1.08 1.11 1.15 1.14 1.32 1.43 1.30 -
P/RPS 1.05 1.05 1.14 1.12 1.35 1.40 1.23 -9.98%
P/EPS 11.80 9.33 96.71 12.79 17.39 17.44 23.25 -36.29%
EY 8.48 10.72 1.03 7.82 5.75 5.73 4.30 57.06%
DY 0.00 0.00 0.43 0.00 0.00 0.00 1.00 -
P/NAPS 0.57 0.59 0.61 0.59 0.69 0.76 0.70 -12.76%

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