[JTIASA] YoY Annual (Unaudited) Result on 30-Apr-2004 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 855,005 686,852 664,935 488,827 578,396 444,123 621,471 5.45%
PBT 161,570 64,445 69,341 47,588 65,025 -102,543 -19,157 -
Tax -39,670 -23,500 -33,223 -2,580 -6,453 102,543 19,157 -
NP 121,900 40,945 36,118 45,008 58,572 0 0 -
-
NP to SH 120,846 40,338 36,118 45,008 58,572 -104,486 -39,102 -
-
Tax Rate 24.55% 36.47% 47.91% 5.42% 9.92% - - -
Total Cost 733,105 645,907 628,817 443,819 519,824 444,123 621,471 2.79%
-
Net Worth 973,896 907,812 882,676 725,218 706,558 676,875 833,870 2.61%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 7,628 7,628 7,720 13,043 7,909 - - -
Div Payout % 6.31% 18.91% 21.37% 28.98% 13.50% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 973,896 907,812 882,676 725,218 706,558 676,875 833,870 2.61%
NOSH 254,281 254,289 257,339 260,869 263,641 268,601 277,033 -1.41%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 14.26% 5.96% 5.43% 9.21% 10.13% 0.00% 0.00% -
ROE 12.41% 4.44% 4.09% 6.21% 8.29% -15.44% -4.69% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 336.24 270.11 258.39 187.38 219.39 165.35 224.33 6.97%
EPS 45.26 15.86 14.00 17.30 22.22 -38.90 -14.10 -
DPS 3.00 3.00 3.00 5.00 3.00 0.00 0.00 -
NAPS 3.83 3.57 3.43 2.78 2.68 2.52 3.01 4.09%
Adjusted Per Share Value based on latest NOSH - 259,060
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 87.81 70.54 68.29 50.20 59.40 45.61 63.82 5.45%
EPS 12.41 4.14 3.71 4.62 6.02 -10.73 -4.02 -
DPS 0.78 0.78 0.79 1.34 0.81 0.00 0.00 -
NAPS 1.0002 0.9323 0.9065 0.7448 0.7256 0.6951 0.8564 2.61%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.87 0.82 0.92 1.53 0.86 0.77 0.89 -
P/RPS 0.56 0.30 0.36 0.82 0.39 0.47 0.40 5.76%
P/EPS 3.93 5.17 6.55 8.87 3.87 -1.98 -6.31 -
EY 25.41 19.35 15.26 11.28 25.83 -50.52 -15.86 -
DY 1.60 3.66 3.26 3.27 3.49 0.00 0.00 -
P/NAPS 0.49 0.23 0.27 0.55 0.32 0.31 0.30 8.51%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 20/06/07 28/06/06 28/06/05 29/06/04 26/06/03 27/06/02 27/06/01 -
Price 1.67 0.76 0.80 1.33 0.95 0.84 0.82 -
P/RPS 0.50 0.28 0.31 0.71 0.43 0.51 0.37 5.14%
P/EPS 3.51 4.79 5.70 7.71 4.28 -2.16 -5.81 -
EY 28.46 20.87 17.54 12.97 23.39 -46.31 -17.21 -
DY 1.80 3.95 3.75 3.76 3.16 0.00 0.00 -
P/NAPS 0.44 0.21 0.23 0.48 0.35 0.33 0.27 8.47%

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