[JTIASA] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -21.08%
YoY- -62.09%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 800,413 840,667 870,344 830,036 797,746 804,970 833,485 -2.66%
PBT 19,726 27,691 36,526 56,876 72,577 105,943 147,853 -73.92%
Tax -5,981 -2,817 -3,835 -9,159 -12,098 -25,692 -36,750 -70.22%
NP 13,745 24,874 32,691 47,717 60,479 80,251 111,103 -75.20%
-
NP to SH 13,137 24,344 31,666 46,874 59,391 79,221 110,445 -75.84%
-
Tax Rate 30.32% 10.17% 10.50% 16.10% 16.67% 24.25% 24.86% -
Total Cost 786,668 815,793 837,653 782,319 737,267 724,719 722,382 5.85%
-
Net Worth 1,246,200 1,018,400 1,077,871 1,075,270 800,984 799,826 801,042 34.29%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 8,009 8,009 8,009 8,009 7,629 7,629 -
Div Payout % - 32.90% 25.29% 17.09% 13.49% 9.63% 6.91% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 1,246,200 1,018,400 1,077,871 1,075,270 800,984 799,826 801,042 34.29%
NOSH 310,000 253,333 266,800 266,816 266,994 266,608 267,014 10.47%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 1.72% 2.96% 3.76% 5.75% 7.58% 9.97% 13.33% -
ROE 1.05% 2.39% 2.94% 4.36% 7.41% 9.90% 13.79% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 258.20 331.84 326.22 311.09 298.79 301.93 312.15 -11.89%
EPS 4.24 9.61 11.87 17.57 22.24 29.71 41.36 -78.12%
DPS 0.00 3.16 3.00 3.00 3.00 2.86 2.86 -
NAPS 4.02 4.02 4.04 4.03 3.00 3.00 3.00 21.56%
Adjusted Per Share Value based on latest NOSH - 266,816
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 82.68 86.84 89.91 85.74 82.41 83.16 86.10 -2.66%
EPS 1.36 2.51 3.27 4.84 6.14 8.18 11.41 -75.81%
DPS 0.00 0.83 0.83 0.83 0.83 0.79 0.79 -
NAPS 1.2874 1.052 1.1135 1.1108 0.8274 0.8262 0.8275 34.30%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.61 0.54 0.66 1.02 1.17 1.11 1.14 -
P/RPS 0.24 0.16 0.20 0.33 0.39 0.37 0.37 -25.08%
P/EPS 14.39 5.62 5.56 5.81 5.26 3.74 2.76 200.98%
EY 6.95 17.80 17.98 17.22 19.01 26.77 36.28 -66.80%
DY 0.00 5.86 4.55 2.94 2.56 2.58 2.51 -
P/NAPS 0.15 0.13 0.16 0.25 0.39 0.37 0.38 -46.21%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 25/03/09 22/12/08 22/09/08 26/06/08 21/03/08 27/12/07 -
Price 0.77 0.54 0.61 0.86 1.18 1.00 1.14 -
P/RPS 0.30 0.16 0.19 0.28 0.39 0.33 0.37 -13.05%
P/EPS 18.17 5.62 5.14 4.90 5.30 3.37 2.76 251.66%
EY 5.50 17.80 19.46 20.43 18.85 29.71 36.28 -71.60%
DY 0.00 5.86 4.92 3.49 2.54 2.86 2.51 -
P/NAPS 0.19 0.13 0.15 0.21 0.39 0.33 0.38 -37.03%

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