[JTIASA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 145.37%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 248,003 845,166 646,147 469,789 207,807 780,105 565,306 -42.23%
PBT 93,035 168,792 128,461 113,681 46,472 201,037 147,808 -26.53%
Tax -26,200 -15,164 -34,994 -30,370 -12,524 -65,439 -54,367 -38.50%
NP 66,835 153,628 93,467 83,311 33,948 135,598 93,441 -20.00%
-
NP to SH 66,833 153,639 93,572 83,390 33,985 135,741 93,546 -20.06%
-
Tax Rate 28.16% 8.98% 27.24% 26.72% 26.95% 32.55% 36.78% -
Total Cost 181,168 691,538 552,680 386,478 173,859 644,507 471,865 -47.14%
-
Net Worth 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 1,268,068 1,229,348 12.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 30,975 14,519 14,519 - 27,103 - -
Div Payout % - 20.16% 15.52% 17.41% - 19.97% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 1,268,068 1,229,348 12.21%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 26.95% 18.18% 14.47% 17.73% 16.34% 17.38% 16.53% -
ROE 4.57% 11.10% 7.11% 6.29% 2.66% 10.70% 7.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.62 87.31 66.75 48.53 21.47 80.59 58.40 -42.23%
EPS 6.90 15.87 9.67 8.61 3.51 14.02 9.66 -20.07%
DPS 0.00 3.20 1.50 1.50 0.00 2.80 0.00 -
NAPS 1.51 1.43 1.36 1.37 1.32 1.31 1.27 12.21%
Adjusted Per Share Value based on latest NOSH - 973,717
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.62 87.31 66.75 48.53 21.47 80.59 58.40 -42.23%
EPS 6.90 15.87 9.67 8.61 3.51 14.02 9.66 -20.07%
DPS 0.00 3.20 1.50 1.50 0.00 2.80 0.00 -
NAPS 1.5099 1.4299 1.3599 1.3699 1.3199 1.3099 1.2699 12.22%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.88 0.69 0.66 0.64 0.48 0.635 0.95 -
P/RPS 3.43 0.79 0.99 1.32 2.24 0.79 1.63 64.13%
P/EPS 12.75 4.35 6.83 7.43 13.67 4.53 9.83 18.91%
EY 7.85 23.00 14.65 13.46 7.31 22.08 10.17 -15.84%
DY 0.00 4.64 2.27 2.34 0.00 4.41 0.00 -
P/NAPS 0.58 0.48 0.49 0.47 0.36 0.48 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 30/05/23 28/02/23 23/11/22 29/08/22 27/05/22 -
Price 0.96 0.71 0.65 0.655 0.57 0.58 0.87 -
P/RPS 3.75 0.81 0.97 1.35 2.66 0.72 1.49 84.92%
P/EPS 13.90 4.47 6.72 7.60 16.24 4.14 9.00 33.57%
EY 7.19 22.35 14.87 13.15 6.16 24.18 11.11 -25.16%
DY 0.00 4.51 2.31 2.29 0.00 4.83 0.00 -
P/NAPS 0.64 0.50 0.48 0.48 0.43 0.44 0.69 -4.88%

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