[JTIASA] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 55.52%
YoY- 1775.09%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 854,049 870,913 805,013 777,052 765,253 746,002 743,126 10.36%
PBT 216,035 202,344 146,139 106,226 69,685 41,734 25,515 354.48%
Tax -60,010 -54,146 -43,680 -30,318 -20,507 -14,454 -7,346 343.08%
NP 156,025 148,198 102,459 75,908 49,178 27,280 18,169 359.05%
-
NP to SH 154,431 146,915 101,409 75,191 48,349 26,575 17,529 367.45%
-
Tax Rate 27.78% 26.76% 29.89% 28.54% 29.43% 34.63% 28.79% -
Total Cost 698,024 722,715 702,554 701,144 716,075 718,722 724,957 -2.64%
-
Net Worth 1,301,066 1,244,112 1,188,126 1,150,238 1,126,955 1,101,609 1,089,407 13.40%
Dividend
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 160 160 53 53 53 53 - -
Div Payout % 0.10% 0.11% 0.05% 0.07% 0.11% 0.20% - -
Equity
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,301,066 1,244,112 1,188,126 1,150,238 1,126,955 1,101,609 1,089,407 13.40%
NOSH 280,402 266,976 266,994 266,876 267,051 267,380 267,011 3.52%
Ratio Analysis
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 18.27% 17.02% 12.73% 9.77% 6.43% 3.66% 2.44% -
ROE 11.87% 11.81% 8.54% 6.54% 4.29% 2.41% 1.61% -
Per Share
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 304.58 326.21 301.51 291.17 286.56 279.00 278.31 6.60%
EPS 55.07 55.03 37.98 28.17 18.10 9.94 6.56 351.73%
DPS 0.06 0.06 0.02 0.02 0.02 0.02 0.00 -
NAPS 4.64 4.66 4.45 4.31 4.22 4.12 4.08 9.54%
Adjusted Per Share Value based on latest NOSH - 266,876
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 88.23 89.97 83.16 80.27 79.05 77.06 76.77 10.36%
EPS 15.95 15.18 10.48 7.77 4.99 2.75 1.81 367.53%
DPS 0.02 0.02 0.01 0.01 0.01 0.01 0.00 -
NAPS 1.344 1.2852 1.2274 1.1882 1.1642 1.138 1.1254 13.40%
Price Multiplier on Financial Quarter End Date
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/06/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.22 1.99 4.85 1.24 1.13 1.17 0.89 -
P/RPS 0.73 0.61 1.61 0.43 0.39 0.42 0.32 79.41%
P/EPS 4.03 3.62 12.77 4.40 6.24 11.77 13.56 -57.68%
EY 24.81 27.65 7.83 22.72 16.02 8.49 7.38 136.15%
DY 0.03 0.03 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 0.48 0.43 1.09 0.29 0.27 0.28 0.22 73.83%
Price Multiplier on Announcement Date
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date - 23/06/11 28/03/11 20/12/10 28/09/10 23/06/10 24/03/10 -
Price 0.00 2.25 1.96 1.37 1.23 1.10 1.04 -
P/RPS 0.00 0.69 0.65 0.47 0.43 0.39 0.37 -
P/EPS 0.00 4.09 5.16 4.86 6.79 11.07 15.84 -
EY 0.00 24.46 19.38 20.57 14.72 9.04 6.31 -
DY 0.00 0.03 0.01 0.01 0.02 0.02 0.00 -
P/NAPS 0.00 0.48 0.44 0.32 0.29 0.27 0.25 -

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