[JTIASA] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -39.43%
YoY- -71.04%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,010,951 1,025,223 1,054,096 1,082,120 1,120,318 1,094,871 1,058,091 -2.98%
PBT 67,312 39,842 31,982 62,192 97,767 119,599 151,223 -41.61%
Tax -20,930 -10,744 -7,603 -15,266 -20,715 -29,167 -29,929 -21.16%
NP 46,382 29,098 24,379 46,926 77,052 90,432 121,294 -47.22%
-
NP to SH 44,777 27,820 23,245 46,221 76,314 89,573 120,553 -48.23%
-
Tax Rate 31.09% 26.97% 23.77% 24.55% 21.19% 24.39% 19.79% -
Total Cost 964,569 996,125 1,029,717 1,035,194 1,043,266 1,004,439 936,797 1.96%
-
Net Worth 1,742,048 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,402,718 15.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 95 95 95 140 140 140 140 -22.72%
Div Payout % 0.21% 0.35% 0.41% 0.30% 0.18% 0.16% 0.12% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,742,048 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,402,718 15.49%
NOSH 967,804 969,695 959,999 620,000 962,666 956,315 280,543 127.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.59% 2.84% 2.31% 4.34% 6.88% 8.26% 11.46% -
ROE 2.57% 1.61% 1.37% 4.24% 4.50% 5.20% 8.59% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 104.46 105.73 109.80 174.54 116.38 114.49 377.16 -57.41%
EPS 4.63 2.87 2.42 7.46 7.93 9.37 42.97 -77.26%
DPS 0.01 0.01 0.01 0.02 0.01 0.01 0.05 -65.70%
NAPS 1.80 1.78 1.77 1.76 1.76 1.80 5.00 -49.29%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.82 105.29 108.25 111.13 115.06 112.44 108.67 -2.98%
EPS 4.60 2.86 2.39 4.75 7.84 9.20 12.38 -48.22%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 1.7891 1.7726 1.7451 1.1207 1.74 1.7678 1.4406 15.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.04 2.08 2.00 1.79 1.99 2.40 2.91 -
P/RPS 1.95 1.97 1.82 1.03 1.71 2.10 0.77 85.47%
P/EPS 44.09 72.50 82.60 24.01 25.10 25.62 6.77 247.55%
EY 2.27 1.38 1.21 4.16 3.98 3.90 14.77 -71.20%
DY 0.00 0.00 0.00 0.01 0.01 0.01 0.02 -
P/NAPS 1.13 1.17 1.13 1.02 1.13 1.33 0.58 55.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 - - -
Price 2.53 2.45 2.06 2.19 1.79 0.00 0.00 -
P/RPS 2.42 2.32 1.88 1.25 1.54 0.00 0.00 -
P/EPS 54.68 85.40 85.08 29.38 22.58 0.00 0.00 -
EY 1.83 1.17 1.18 3.40 4.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
P/NAPS 1.41 1.38 1.16 1.24 1.02 0.00 0.00 -

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