[JTIASA] QoQ TTM Result on 31-Jul-2009 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -53.48%
YoY- -86.96%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 746,002 743,126 702,231 760,541 800,413 840,667 870,344 -9.79%
PBT 41,734 25,515 8,791 11,934 19,726 27,691 36,526 9.31%
Tax -14,454 -7,346 -4,055 -4,955 -5,981 -2,817 -3,835 142.77%
NP 27,280 18,169 4,736 6,979 13,745 24,874 32,691 -11.39%
-
NP to SH 26,575 17,529 4,010 6,111 13,137 24,344 31,666 -11.05%
-
Tax Rate 34.63% 28.79% 46.13% 41.52% 30.32% 10.17% 10.50% -
Total Cost 718,722 724,957 697,495 753,562 786,668 815,793 837,653 -9.73%
-
Net Worth 1,101,609 1,089,407 1,077,442 1,064,384 1,246,200 1,018,400 1,077,871 1.46%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 53 - - - - 8,009 8,009 -96.50%
Div Payout % 0.20% - - - - 32.90% 25.29% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,101,609 1,089,407 1,077,442 1,064,384 1,246,200 1,018,400 1,077,871 1.46%
NOSH 267,380 267,011 267,355 263,461 310,000 253,333 266,800 0.14%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.66% 2.44% 0.67% 0.92% 1.72% 2.96% 3.76% -
ROE 2.41% 1.61% 0.37% 0.57% 1.05% 2.39% 2.94% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 279.00 278.31 262.66 288.67 258.20 331.84 326.22 -9.92%
EPS 9.94 6.56 1.50 2.32 4.24 9.61 11.87 -11.18%
DPS 0.02 0.00 0.00 0.00 0.00 3.16 3.00 -96.49%
NAPS 4.12 4.08 4.03 4.04 4.02 4.02 4.04 1.31%
Adjusted Per Share Value based on latest NOSH - 263,461
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 76.61 76.32 72.12 78.11 82.20 86.34 89.38 -9.79%
EPS 2.73 1.80 0.41 0.63 1.35 2.50 3.25 -11.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.82 0.82 -94.74%
NAPS 1.1313 1.1188 1.1065 1.0931 1.2798 1.0459 1.107 1.46%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.17 0.89 0.78 0.57 0.61 0.54 0.66 -
P/RPS 0.42 0.32 0.30 0.20 0.24 0.16 0.20 64.21%
P/EPS 11.77 13.56 52.00 24.57 14.39 5.62 5.56 65.09%
EY 8.49 7.38 1.92 4.07 6.95 17.80 17.98 -39.44%
DY 0.02 0.00 0.00 0.00 0.00 5.86 4.55 -97.34%
P/NAPS 0.28 0.22 0.19 0.14 0.15 0.13 0.16 45.36%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 25/03/09 22/12/08 -
Price 1.10 1.04 0.83 0.78 0.77 0.54 0.61 -
P/RPS 0.39 0.37 0.32 0.27 0.30 0.16 0.19 61.72%
P/EPS 11.07 15.84 55.34 33.63 18.17 5.62 5.14 67.00%
EY 9.04 6.31 1.81 2.97 5.50 17.80 19.46 -40.10%
DY 0.02 0.00 0.00 0.00 0.00 5.86 4.92 -97.47%
P/NAPS 0.27 0.25 0.21 0.19 0.19 0.13 0.15 48.13%

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