[JTIASA] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -17.56%
YoY- 642.31%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 939,578 831,228 780,105 753,741 770,470 583,988 723,405 18.98%
PBT 227,362 185,888 201,037 197,077 222,044 148,492 77,076 105.27%
Tax -60,740 -50,096 -65,439 -72,489 -70,898 -50,368 -45,747 20.73%
NP 166,622 135,792 135,598 124,588 151,146 98,124 31,329 203.76%
-
NP to SH 166,780 135,940 135,741 124,728 151,288 98,280 31,399 203.50%
-
Tax Rate 26.72% 26.95% 32.55% 36.78% 31.93% 33.92% 59.35% -
Total Cost 772,956 695,436 644,507 629,153 619,324 485,864 692,076 7.62%
-
Net Worth 1,326,147 1,277,748 1,268,068 1,229,348 1,209,988 1,161,589 1,142,229 10.43%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 29,039 - 27,103 - - - - -
Div Payout % 17.41% - 19.97% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,326,147 1,277,748 1,268,068 1,229,348 1,209,988 1,161,589 1,142,229 10.43%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.73% 16.34% 17.38% 16.53% 19.62% 16.80% 4.33% -
ROE 12.58% 10.64% 10.70% 10.15% 12.50% 8.46% 2.75% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 97.06 85.87 80.59 77.87 79.59 60.33 74.73 18.98%
EPS 17.22 14.04 14.02 12.88 15.62 10.16 3.24 203.62%
DPS 3.00 0.00 2.80 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.31 1.27 1.25 1.20 1.18 10.43%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 97.06 85.87 80.59 77.86 79.59 60.33 74.73 18.98%
EPS 17.23 14.04 14.02 12.88 15.63 10.15 3.24 203.74%
DPS 3.00 0.00 2.80 0.00 0.00 0.00 0.00 -
NAPS 1.3699 1.3199 1.3099 1.2699 1.2499 1.1999 1.1799 10.43%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.64 0.48 0.635 0.95 0.62 0.635 0.57 -
P/RPS 0.66 0.56 0.79 1.22 0.78 1.05 0.76 -8.95%
P/EPS 3.71 3.42 4.53 7.37 3.97 6.25 17.57 -64.43%
EY 26.92 29.26 22.08 13.56 25.21 15.99 5.69 181.02%
DY 4.69 0.00 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.48 0.75 0.50 0.53 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 29/08/22 27/05/22 21/02/22 24/11/21 22/09/21 -
Price 0.655 0.57 0.58 0.87 0.785 0.705 0.65 -
P/RPS 0.67 0.66 0.72 1.12 0.99 1.17 0.87 -15.94%
P/EPS 3.80 4.06 4.14 6.75 5.02 6.94 20.04 -66.89%
EY 26.30 24.64 24.18 14.81 19.91 14.40 4.99 201.94%
DY 4.58 0.00 4.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.44 0.69 0.63 0.59 0.55 -8.65%

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