[JTIASA] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -5.38%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 956,835 885,362 845,166 860,946 864,659 841,915 780,105 14.54%
PBT 215,027 215,355 168,792 181,690 203,696 210,386 201,037 4.57%
Tax -29,467 -28,840 -15,164 -46,066 -60,360 -65,371 -65,439 -41.16%
NP 185,560 186,515 153,628 135,624 143,336 145,015 135,598 23.18%
-
NP to SH 185,305 186,487 153,639 135,767 143,487 145,156 135,741 22.99%
-
Tax Rate 13.70% 13.39% 8.98% 25.35% 29.63% 31.07% 32.55% -
Total Cost 771,275 698,847 691,538 725,322 721,323 696,900 644,507 12.67%
-
Net Worth 1,510,065 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 1,268,068 12.31%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 40,655 30,975 30,975 41,623 41,623 27,103 27,103 30.94%
Div Payout % 21.94% 16.61% 20.16% 30.66% 29.01% 18.67% 19.97% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,510,065 1,461,666 1,384,227 1,316,467 1,326,147 1,277,748 1,268,068 12.31%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 19.39% 21.07% 18.18% 15.75% 16.58% 17.22% 17.38% -
ROE 12.27% 12.76% 11.10% 10.31% 10.82% 11.36% 10.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 98.85 91.46 87.31 88.94 89.33 86.98 80.59 14.54%
EPS 19.14 19.27 15.87 14.03 14.82 15.00 14.02 22.99%
DPS 4.20 3.20 3.20 4.30 4.30 2.80 2.80 30.94%
NAPS 1.56 1.51 1.43 1.36 1.37 1.32 1.31 12.31%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 98.27 90.93 86.80 88.42 88.80 86.46 80.12 14.54%
EPS 19.03 19.15 15.78 13.94 14.74 14.91 13.94 22.99%
DPS 4.18 3.18 3.18 4.27 4.27 2.78 2.78 31.14%
NAPS 1.5508 1.5011 1.4216 1.352 1.3619 1.3122 1.3023 12.31%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.91 0.88 0.69 0.66 0.64 0.48 0.635 -
P/RPS 0.92 0.96 0.79 0.74 0.72 0.55 0.79 10.65%
P/EPS 4.75 4.57 4.35 4.71 4.32 3.20 4.53 3.20%
EY 21.04 21.89 23.00 21.25 23.16 31.24 22.08 -3.15%
DY 4.62 3.64 4.64 6.52 6.72 5.83 4.41 3.14%
P/NAPS 0.58 0.58 0.48 0.49 0.47 0.36 0.48 13.40%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 28/11/23 24/08/23 30/05/23 28/02/23 23/11/22 29/08/22 -
Price 1.20 0.96 0.71 0.65 0.655 0.57 0.58 -
P/RPS 1.21 1.05 0.81 0.73 0.73 0.66 0.72 41.21%
P/EPS 6.27 4.98 4.47 4.63 4.42 3.80 4.14 31.78%
EY 15.95 20.07 22.35 21.58 22.63 26.31 24.18 -24.16%
DY 3.50 3.33 4.51 6.62 6.56 4.91 4.83 -19.27%
P/NAPS 0.77 0.64 0.50 0.48 0.48 0.43 0.44 45.07%

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