[JTIASA] QoQ TTM Result on 30-Apr-2006 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 17.59%
YoY- 18.66%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 834,637 806,296 731,805 694,179 653,472 639,725 647,845 18.34%
PBT 147,606 115,374 79,945 68,606 71,567 48,676 61,238 79.48%
Tax -42,608 -37,148 -30,571 -27,945 -37,145 -34,763 -32,255 20.33%
NP 104,998 78,226 49,374 40,661 34,422 13,913 28,983 135.32%
-
NP to SH 103,680 77,032 48,385 40,062 34,069 13,735 28,791 134.39%
-
Tax Rate 28.87% 32.20% 38.24% 40.73% 51.90% 71.42% 52.67% -
Total Cost 729,639 728,070 682,431 653,518 619,050 625,812 618,862 11.56%
-
Net Worth 762,772 762,560 931,105 907,132 897,617 735,008 731,385 2.83%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 7,622 7,622 7,622 7,622 - - - -
Div Payout % 7.35% 9.90% 15.75% 19.03% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 762,772 762,560 931,105 907,132 897,617 735,008 731,385 2.83%
NOSH 254,257 254,186 254,400 254,098 254,282 254,328 254,838 -0.15%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 12.58% 9.70% 6.75% 5.86% 5.27% 2.17% 4.47% -
ROE 13.59% 10.10% 5.20% 4.42% 3.80% 1.87% 3.94% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 328.26 317.21 287.66 273.19 256.99 251.54 254.22 18.52%
EPS 40.78 30.31 19.02 15.77 13.40 5.40 11.30 134.72%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.66 3.57 3.53 2.89 2.87 2.98%
Adjusted Per Share Value based on latest NOSH - 254,098
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 86.22 83.29 75.60 71.71 67.51 66.09 66.92 18.34%
EPS 10.71 7.96 5.00 4.14 3.52 1.42 2.97 134.60%
DPS 0.79 0.79 0.79 0.79 0.00 0.00 0.00 -
NAPS 0.788 0.7877 0.9619 0.9371 0.9273 0.7593 0.7555 2.83%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 1.24 0.94 0.75 0.82 0.69 0.82 0.76 -
P/RPS 0.38 0.30 0.26 0.30 0.27 0.33 0.30 17.01%
P/EPS 3.04 3.10 3.94 5.20 5.15 15.18 6.73 -41.04%
EY 32.89 32.24 25.36 19.23 19.42 6.59 14.87 69.51%
DY 2.42 3.19 4.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.20 0.23 0.20 0.28 0.26 35.36%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 -
Price 1.47 1.15 0.81 0.76 0.71 0.74 0.83 -
P/RPS 0.45 0.36 0.28 0.28 0.28 0.29 0.33 22.90%
P/EPS 3.60 3.79 4.26 4.82 5.30 13.70 7.35 -37.78%
EY 27.74 26.35 23.48 20.75 18.87 7.30 13.61 60.54%
DY 2.04 2.61 3.70 3.95 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.22 0.21 0.20 0.26 0.29 41.72%

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