[JTIASA] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -23.12%
YoY- -69.27%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 702,231 760,541 800,413 840,667 870,344 830,036 797,746 -8.12%
PBT 8,791 11,934 19,726 27,691 36,526 56,876 72,577 -75.42%
Tax -4,055 -4,955 -5,981 -2,817 -3,835 -9,159 -12,098 -51.65%
NP 4,736 6,979 13,745 24,874 32,691 47,717 60,479 -81.61%
-
NP to SH 4,010 6,111 13,137 24,344 31,666 46,874 59,391 -83.33%
-
Tax Rate 46.13% 41.52% 30.32% 10.17% 10.50% 16.10% 16.67% -
Total Cost 697,495 753,562 786,668 815,793 837,653 782,319 737,267 -3.61%
-
Net Worth 1,077,442 1,064,384 1,246,200 1,018,400 1,077,871 1,075,270 800,984 21.79%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - 8,009 8,009 8,009 8,009 -
Div Payout % - - - 32.90% 25.29% 17.09% 13.49% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,077,442 1,064,384 1,246,200 1,018,400 1,077,871 1,075,270 800,984 21.79%
NOSH 267,355 263,461 310,000 253,333 266,800 266,816 266,994 0.08%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 0.67% 0.92% 1.72% 2.96% 3.76% 5.75% 7.58% -
ROE 0.37% 0.57% 1.05% 2.39% 2.94% 4.36% 7.41% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 262.66 288.67 258.20 331.84 326.22 311.09 298.79 -8.21%
EPS 1.50 2.32 4.24 9.61 11.87 17.57 22.24 -83.34%
DPS 0.00 0.00 0.00 3.16 3.00 3.00 3.00 -
NAPS 4.03 4.04 4.02 4.02 4.04 4.03 3.00 21.68%
Adjusted Per Share Value based on latest NOSH - 253,333
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 72.12 78.11 82.20 86.34 89.38 85.24 81.93 -8.12%
EPS 0.41 0.63 1.35 2.50 3.25 4.81 6.10 -83.38%
DPS 0.00 0.00 0.00 0.82 0.82 0.82 0.82 -
NAPS 1.1065 1.0931 1.2798 1.0459 1.107 1.1043 0.8226 21.78%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.78 0.57 0.61 0.54 0.66 1.02 1.17 -
P/RPS 0.30 0.20 0.24 0.16 0.20 0.33 0.39 -16.00%
P/EPS 52.00 24.57 14.39 5.62 5.56 5.81 5.26 358.70%
EY 1.92 4.07 6.95 17.80 17.98 17.22 19.01 -78.22%
DY 0.00 0.00 0.00 5.86 4.55 2.94 2.56 -
P/NAPS 0.19 0.14 0.15 0.13 0.16 0.25 0.39 -38.00%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 30/09/09 24/06/09 25/03/09 22/12/08 22/09/08 26/06/08 -
Price 0.83 0.78 0.77 0.54 0.61 0.86 1.18 -
P/RPS 0.32 0.27 0.30 0.16 0.19 0.28 0.39 -12.32%
P/EPS 55.34 33.63 18.17 5.62 5.14 4.90 5.30 375.68%
EY 1.81 2.97 5.50 17.80 19.46 20.43 18.85 -78.94%
DY 0.00 0.00 0.00 5.86 4.92 3.49 2.54 -
P/NAPS 0.21 0.19 0.19 0.13 0.15 0.21 0.39 -33.73%

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