[JTIASA] QoQ TTM Result on 31-Jan-2004 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 13.11%
YoY- 62.18%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 550,168 534,296 488,827 470,534 528,912 553,664 578,396 -3.26%
PBT 87,371 70,860 47,588 36,861 33,289 50,039 65,024 21.65%
Tax -12,865 -9,017 -2,580 -3,886 -4,137 -6,217 -6,453 58.07%
NP 74,506 61,843 45,008 32,975 29,152 43,822 58,571 17.31%
-
NP to SH 74,506 61,843 45,008 32,975 29,152 43,822 58,571 17.31%
-
Tax Rate 14.72% 12.73% 5.42% 10.54% 12.43% 12.42% 9.92% -
Total Cost 475,662 472,453 443,819 437,559 499,760 509,842 519,825 -5.72%
-
Net Worth 763,278 742,822 518,120 711,659 710,990 703,985 525,020 28.18%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 763,278 742,822 518,120 711,659 710,990 703,985 525,020 28.18%
NOSH 257,864 257,924 259,060 260,681 261,393 261,704 262,510 -1.17%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 13.54% 11.57% 9.21% 7.01% 5.51% 7.91% 10.13% -
ROE 9.76% 8.33% 8.69% 4.63% 4.10% 6.22% 11.16% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 213.36 207.15 188.69 180.50 202.34 211.56 220.33 -2.11%
EPS 28.89 23.98 17.37 12.65 11.15 16.74 22.31 18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.88 2.00 2.73 2.72 2.69 2.00 29.71%
Adjusted Per Share Value based on latest NOSH - 260,681
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 56.50 54.87 50.20 48.32 54.32 56.86 59.40 -3.26%
EPS 7.65 6.35 4.62 3.39 2.99 4.50 6.02 17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7839 0.7629 0.5321 0.7309 0.7302 0.723 0.5392 28.18%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.24 1.49 1.53 1.14 1.10 0.97 0.86 -
P/RPS 0.58 0.72 0.81 0.63 0.54 0.46 0.39 30.13%
P/EPS 4.29 6.21 8.81 9.01 9.86 5.79 3.85 7.44%
EY 23.30 16.09 11.36 11.10 10.14 17.26 25.94 -6.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.77 0.42 0.40 0.36 0.43 -1.54%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 16/12/04 29/09/04 29/06/04 31/03/04 30/12/03 29/09/03 26/06/03 -
Price 1.05 1.25 1.33 1.65 1.14 0.94 0.95 -
P/RPS 0.49 0.60 0.70 0.91 0.56 0.44 0.43 9.05%
P/EPS 3.63 5.21 7.66 13.04 10.22 5.61 4.26 -10.07%
EY 27.52 19.18 13.06 7.67 9.78 17.81 23.49 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.67 0.60 0.42 0.35 0.48 -18.91%

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