[JTIASA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -21.75%
YoY- -29.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 780,105 565,306 385,235 145,997 723,405 524,505 372,581 63.88%
PBT 201,037 147,808 111,022 37,123 77,076 32,128 55,574 136.20%
Tax -65,439 -54,367 -35,449 -12,592 -45,747 -19,547 -16,044 155.93%
NP 135,598 93,441 75,573 24,531 31,329 12,581 39,530 127.96%
-
NP to SH 135,741 93,546 75,644 24,570 31,399 12,602 39,477 128.32%
-
Tax Rate 32.55% 36.78% 31.93% 33.92% 59.35% 60.84% 28.87% -
Total Cost 644,507 471,865 309,662 121,466 692,076 511,924 333,051 55.47%
-
Net Worth 1,268,068 1,229,348 1,209,988 1,161,589 1,142,229 1,122,869 1,151,909 6.63%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 27,103 - - - - - - -
Div Payout % 19.97% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,268,068 1,229,348 1,209,988 1,161,589 1,142,229 1,122,869 1,151,909 6.63%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.38% 16.53% 19.62% 16.80% 4.33% 2.40% 10.61% -
ROE 10.70% 7.61% 6.25% 2.12% 2.75% 1.12% 3.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.59 58.40 39.80 15.08 74.73 54.18 38.49 63.88%
EPS 14.02 9.66 7.81 2.54 3.24 1.30 4.08 128.23%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.27 1.25 1.20 1.18 1.16 1.19 6.63%
Adjusted Per Share Value based on latest NOSH - 973,717
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 80.12 58.06 39.56 14.99 74.29 53.87 38.26 63.90%
EPS 13.94 9.61 7.77 2.52 3.22 1.29 4.05 128.48%
DPS 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3023 1.2625 1.2426 1.1929 1.1731 1.1532 1.183 6.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.635 0.95 0.62 0.635 0.57 0.68 0.90 -
P/RPS 0.79 1.63 1.56 4.21 0.76 1.25 2.34 -51.61%
P/EPS 4.53 9.83 7.93 25.02 17.57 52.23 22.07 -65.30%
EY 22.08 10.17 12.60 4.00 5.69 1.91 4.53 188.31%
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 0.50 0.53 0.48 0.59 0.76 -26.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 21/02/22 24/11/21 22/09/21 28/05/21 26/02/21 -
Price 0.58 0.87 0.785 0.705 0.65 0.70 0.78 -
P/RPS 0.72 1.49 1.97 4.67 0.87 1.29 2.03 -49.98%
P/EPS 4.14 9.00 10.05 27.78 20.04 53.77 19.13 -64.05%
EY 24.18 11.11 9.95 3.60 4.99 1.86 5.23 178.30%
DY 4.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.69 0.63 0.59 0.55 0.60 0.66 -23.74%

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