[JTIASA] YoY Annual (Unaudited) Result on 30-Jun-2012

Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012
Profit Trend
YoY- 1.77%
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 CAGR
Revenue 1,202,164 1,039,577 15.59%
PBT 239,234 249,831 -4.23%
Tax -52,494 -66,609 -21.13%
NP 186,740 183,222 1.91%
-
NP to SH 184,614 181,411 1.76%
-
Tax Rate 21.94% 26.66% -
Total Cost 1,015,424 856,355 18.51%
-
Net Worth 1,419,694 1,238,735 14.56%
Dividend
30/06/12 30/06/11 CAGR
Div 134 - -
Div Payout % 0.07% - -
Equity
30/06/12 30/06/11 CAGR
Net Worth 1,419,694 1,238,735 14.56%
NOSH 268,881 266,968 0.71%
Ratio Analysis
30/06/12 30/06/11 CAGR
NP Margin 15.53% 17.62% -
ROE 13.00% 14.64% -
Per Share
30/06/12 30/06/11 CAGR
RPS 447.10 389.40 14.77%
EPS 68.66 67.47 1.75%
DPS 0.05 0.00 -
NAPS 5.28 4.64 13.75%
Adjusted Per Share Value based on latest NOSH - 280,543
30/06/12 30/06/11 CAGR
RPS 124.19 107.39 15.59%
EPS 19.07 18.74 1.75%
DPS 0.01 0.00 -
NAPS 1.4666 1.2796 14.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 CAGR
Date 29/06/12 30/06/11 -
Price 2.91 2.22 -
P/RPS 0.65 0.57 13.99%
P/EPS 4.24 3.27 29.57%
EY 23.59 30.61 -22.87%
DY 0.02 0.00 -
P/NAPS 0.55 0.48 14.54%
Price Multiplier on Announcement Date
30/06/12 30/06/11 CAGR
Date 23/08/12 23/06/11 -
Price 2.52 2.25 -
P/RPS 0.56 0.58 -3.43%
P/EPS 3.67 3.31 10.84%
EY 27.25 30.20 -9.74%
DY 0.02 0.00 -
P/NAPS 0.48 0.48 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