[JTIASA] QoQ TTM Result on 31-Jul-2011 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 16.73%
YoY- 272.86%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
Revenue 997,772 914,348 930,345 921,827 854,049 870,913 805,013 26.43%
PBT 251,125 229,422 244,971 250,199 216,035 202,344 146,139 80.69%
Tax -57,659 -62,443 -65,023 -67,823 -60,010 -54,146 -43,680 35.44%
NP 193,466 166,979 179,948 182,376 156,025 148,198 102,459 100.29%
-
NP to SH 190,960 164,163 177,495 180,273 154,431 146,915 101,409 99.69%
-
Tax Rate 22.96% 27.22% 26.54% 27.11% 27.78% 26.76% 29.89% -
Total Cost 804,306 747,369 750,397 739,451 698,024 722,715 702,554 15.92%
-
Net Worth 0 1,337,234 0 1,295,163 1,301,066 1,244,112 1,188,126 -
Dividend
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
Div - - 160 160 160 160 53 -
Div Payout % - - 0.09% 0.09% 0.10% 0.11% 0.05% -
Equity
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
Net Worth 0 1,337,234 0 1,295,163 1,301,066 1,244,112 1,188,126 -
NOSH 968,805 266,913 956,469 267,043 280,402 266,976 266,994 308.96%
Ratio Analysis
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
NP Margin 19.39% 18.26% 19.34% 19.78% 18.27% 17.02% 12.73% -
ROE 0.00% 12.28% 0.00% 13.92% 11.87% 11.81% 8.54% -
Per Share
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
RPS 102.99 342.56 97.27 345.20 304.58 326.21 301.51 -69.08%
EPS 19.71 61.50 18.56 67.51 55.07 55.03 37.98 -51.16%
DPS 0.00 0.00 0.02 0.06 0.06 0.06 0.02 -
NAPS 0.00 5.01 0.00 4.85 4.64 4.66 4.45 -
Adjusted Per Share Value based on latest NOSH - 267,043
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
RPS 102.47 93.90 95.55 94.67 87.71 89.44 82.67 26.44%
EPS 19.61 16.86 18.23 18.51 15.86 15.09 10.41 99.78%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.01 -
NAPS 0.00 1.3733 0.00 1.3301 1.3362 1.2777 1.2202 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
Date 30/12/11 31/10/11 30/09/11 29/07/11 30/06/11 29/04/11 31/01/11 -
Price 2.18 1.81 1.67 2.08 2.22 1.99 4.85 -
P/RPS 2.12 0.53 1.72 0.60 0.73 0.61 1.61 35.08%
P/EPS 11.06 2.94 9.00 3.08 4.03 3.62 12.77 -14.53%
EY 9.04 33.98 11.11 32.46 24.81 27.65 7.83 17.00%
DY 0.00 0.00 0.01 0.03 0.03 0.03 0.00 -
P/NAPS 0.00 0.36 0.00 0.43 0.48 0.43 1.09 -
Price Multiplier on Announcement Date
31/12/11 31/10/11 30/09/11 31/07/11 30/06/11 30/04/11 31/01/11 CAGR
Date - - - - - 23/06/11 28/03/11 -
Price 0.00 0.00 0.00 0.00 0.00 2.25 1.96 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.69 0.65 -
P/EPS 0.00 0.00 0.00 0.00 0.00 4.09 5.16 -
EY 0.00 0.00 0.00 0.00 0.00 24.46 19.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.01 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.48 0.44 -

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