[JASKITA] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.86%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 65,228 64,228 62,704 63,209 69,304 71,104 52,678 15.29%
PBT 8,694 8,872 8,471 8,914 9,058 10,620 6,364 23.09%
Tax -2,466 -2,320 -2,358 -2,462 -2,890 -3,180 -1,967 16.25%
NP 6,228 6,552 6,113 6,452 6,168 7,440 4,397 26.09%
-
NP to SH 6,230 6,540 6,098 6,428 6,130 7,440 4,397 26.12%
-
Tax Rate 28.36% 26.15% 27.84% 27.62% 31.91% 29.94% 30.91% -
Total Cost 59,000 57,676 56,591 56,757 63,136 63,664 48,281 14.28%
-
Net Worth 90,899 89,415 87,752 86,493 86,403 85,414 83,259 6.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 2,247 - - - 2,245 -
Div Payout % - - 36.86% - - - 51.07% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,899 89,415 87,752 86,493 86,403 85,414 83,259 6.02%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,081 0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.55% 10.20% 9.75% 10.21% 8.90% 10.46% 8.35% -
ROE 6.85% 7.31% 6.95% 7.43% 7.09% 8.71% 5.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.51 14.29 13.95 14.06 15.42 15.82 11.73 15.21%
EPS 1.38 1.44 1.36 1.43 1.36 1.64 0.98 25.60%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.2022 0.1989 0.1952 0.1924 0.1922 0.19 0.1854 5.94%
Adjusted Per Share Value based on latest NOSH - 449,550
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.51 14.29 13.95 14.06 15.42 15.82 11.72 15.28%
EPS 1.38 1.44 1.36 1.43 1.36 1.64 0.98 25.60%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.2022 0.1989 0.1952 0.1924 0.1922 0.19 0.1852 6.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.15 0.14 0.14 0.14 0.15 0.15 -
P/RPS 1.03 1.05 1.00 1.00 0.91 0.95 1.28 -13.47%
P/EPS 10.82 10.31 10.32 9.79 10.27 9.06 15.32 -20.67%
EY 9.24 9.70 9.69 10.21 9.74 11.03 6.53 26.01%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.33 -
P/NAPS 0.74 0.75 0.72 0.73 0.73 0.79 0.81 -5.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 21/08/13 22/05/13 07/02/13 21/11/12 16/08/12 21/05/12 -
Price 0.155 0.155 0.17 0.145 0.14 0.15 0.14 -
P/RPS 1.07 1.08 1.22 1.03 0.91 0.95 1.19 -6.83%
P/EPS 11.18 10.65 12.53 10.14 10.27 9.06 14.30 -15.12%
EY 8.94 9.39 7.98 9.86 9.74 11.03 6.99 17.80%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.57 -
P/NAPS 0.77 0.78 0.87 0.75 0.73 0.79 0.76 0.87%

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