[JTIASA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 3.42%
YoY- -59.27%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 547,960 247,624 1,032,209 793,350 550,209 261,864 1,033,342 -34.40%
PBT 67,861 32,602 52,567 37,010 28,458 32,479 79,949 -10.32%
Tax -15,502 -7,934 -18,122 -15,762 -8,908 -8,658 -24,330 -25.89%
NP 52,359 24,668 34,445 21,248 19,550 23,821 55,619 -3.93%
-
NP to SH 50,863 24,134 31,635 19,186 18,552 23,527 53,133 -2.86%
-
Tax Rate 22.84% 24.34% 34.47% 42.59% 31.30% 26.66% 30.43% -
Total Cost 495,601 222,956 997,764 772,102 530,659 238,043 977,723 -36.34%
-
Net Worth 1,811,691 1,793,088 1,769,599 1,753,871 1,748,912 1,771,786 1,752,478 2.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 9,669 - - - 96 -
Div Payout % - - 30.57% - - - 0.18% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,811,691 1,793,088 1,769,599 1,753,871 1,748,912 1,771,786 1,752,478 2.23%
NOSH 968,819 969,236 966,994 968,989 966,250 968,189 968,220 0.04%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.56% 9.96% 3.34% 2.68% 3.55% 9.10% 5.38% -
ROE 2.81% 1.35% 1.79% 1.09% 1.06% 1.33% 3.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 56.56 25.55 106.74 81.87 56.94 27.05 106.73 -34.43%
EPS 5.25 2.49 3.27 1.98 1.92 2.43 5.49 -2.92%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.01 -
NAPS 1.87 1.85 1.83 1.81 1.81 1.83 1.81 2.19%
Adjusted Per Share Value based on latest NOSH - 907,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 56.61 25.58 106.63 81.95 56.84 27.05 106.75 -34.40%
EPS 5.25 2.49 3.27 1.98 1.92 2.43 5.49 -2.92%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.01 -
NAPS 1.8715 1.8523 1.828 1.8118 1.8067 1.8303 1.8104 2.23%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.33 1.28 1.51 1.66 2.02 2.13 2.64 -
P/RPS 2.35 5.01 1.41 2.03 3.55 7.88 2.47 -3.25%
P/EPS 25.33 51.41 46.16 83.84 105.21 87.65 48.11 -34.72%
EY 3.95 1.95 2.17 1.19 0.95 1.14 2.08 53.17%
DY 0.00 0.00 0.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.83 0.92 1.12 1.16 1.46 -38.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 27/05/15 27/02/15 27/11/14 27/08/14 -
Price 1.45 1.24 1.09 1.52 1.96 1.96 2.16 -
P/RPS 2.56 4.85 1.02 1.86 3.44 7.25 2.02 17.05%
P/EPS 27.62 49.80 33.32 76.77 102.08 80.66 39.36 -20.98%
EY 3.62 2.01 3.00 1.30 0.98 1.24 2.54 26.56%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.60 0.84 1.08 1.07 1.19 -24.48%

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