[JTIASA] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -0.3%
YoY- -87.41%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,023,367 1,032,209 1,033,342 1,054,096 746,001 756,530 793,693 3.15%
PBT 82,232 52,567 79,949 31,982 40,036 22,854 65,032 2.91%
Tax -25,237 -18,122 -24,330 -7,603 -14,961 -8,258 -12,691 8.77%
NP 56,995 34,445 55,619 24,379 25,075 14,596 52,341 1.04%
-
NP to SH 54,162 31,635 53,133 23,246 24,372 13,882 51,908 0.52%
-
Tax Rate 30.69% 34.47% 30.43% 23.77% 37.37% 36.13% 19.52% -
Total Cost 966,372 997,764 977,723 1,029,717 720,926 741,934 741,352 3.29%
-
Net Worth 1,811,294 1,769,599 1,752,478 1,714,392 1,105,733 1,075,977 1,073,354 6.61%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
Div 12,591 9,669 96 96 53 - 8,010 5.69%
Div Payout % 23.25% 30.57% 0.18% 0.42% 0.22% - 15.43% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 1,811,294 1,769,599 1,752,478 1,714,392 1,105,733 1,075,977 1,073,354 6.61%
NOSH 968,606 966,994 968,220 968,583 267,085 266,991 267,003 17.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 5.57% 3.34% 5.38% 2.31% 3.36% 1.93% 6.59% -
ROE 2.99% 1.79% 3.03% 1.36% 2.20% 1.29% 4.84% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
RPS 105.65 106.74 106.73 108.83 279.31 283.35 297.26 -11.88%
EPS 5.60 3.27 5.49 2.40 9.13 5.20 19.44 -14.12%
DPS 1.30 1.00 0.01 0.01 0.02 0.00 3.00 -9.72%
NAPS 1.87 1.83 1.81 1.77 4.14 4.03 4.02 -8.93%
Adjusted Per Share Value based on latest NOSH - 959,999
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
RPS 105.72 106.63 106.75 108.89 77.06 78.15 81.99 3.15%
EPS 5.60 3.27 5.49 2.40 2.52 1.43 5.36 0.53%
DPS 1.30 1.00 0.01 0.01 0.01 0.00 0.83 5.64%
NAPS 1.8711 1.828 1.8104 1.771 1.1422 1.1115 1.1088 6.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/04/10 30/04/09 30/04/08 -
Price 1.15 1.51 2.64 2.00 1.17 0.61 1.17 -
P/RPS 1.09 1.41 2.47 1.84 0.42 0.22 0.39 13.40%
P/EPS 20.57 46.16 48.11 83.33 12.82 11.73 6.02 16.22%
EY 4.86 2.17 2.08 1.20 7.80 8.52 16.62 -13.96%
DY 1.13 0.66 0.00 0.01 0.02 0.00 2.56 -9.52%
P/NAPS 0.61 0.83 1.46 1.13 0.28 0.15 0.29 9.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/04/10 30/04/09 30/04/08 CAGR
Date 25/08/16 27/08/15 27/08/14 27/08/13 23/06/10 24/06/09 26/06/08 -
Price 1.30 1.09 2.16 2.06 1.10 0.77 1.18 -
P/RPS 1.23 1.02 2.02 1.89 0.39 0.27 0.40 14.73%
P/EPS 23.25 33.32 39.36 85.83 12.05 14.81 6.07 17.85%
EY 4.30 3.00 2.54 1.17 8.30 6.75 16.48 -15.15%
DY 1.00 0.92 0.00 0.00 0.02 0.00 2.54 -10.77%
P/NAPS 0.70 0.60 1.19 1.16 0.27 0.19 0.29 11.38%

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