[JTIASA] YoY Annualized Quarter 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- 16.96%
YoY- 1240.15%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 1,121,124 996,508 999,036 755,488 693,388 889,752 744,556 8.23%
PBT 40,734 237,070 265,178 142,462 13,478 35,350 104,950 -16.72%
Tax -4,878 -47,296 -68,018 -36,708 -4,976 -8,830 -25,356 -27.28%
NP 35,856 189,774 197,160 105,754 8,502 26,520 79,594 -14.28%
-
NP to SH 34,850 187,768 194,154 105,068 7,840 26,094 79,042 -14.64%
-
Tax Rate 11.98% 19.95% 25.65% 25.77% 36.92% 24.98% 24.16% -
Total Cost 1,085,268 806,734 801,876 649,734 684,886 863,232 664,962 9.93%
-
Net Worth 1,703,777 0 1,337,612 1,150,515 1,074,666 1,077,911 800,699 15.71%
Dividend
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,703,777 0 1,337,612 1,150,515 1,074,666 1,077,911 800,699 15.71%
NOSH 968,055 968,875 266,988 266,941 266,666 266,809 266,899 28.28%
Ratio Analysis
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 3.20% 19.04% 19.74% 14.00% 1.23% 2.98% 10.69% -
ROE 2.05% 0.00% 14.51% 9.13% 0.73% 2.42% 9.87% -
Per Share
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 115.81 102.85 374.19 283.02 260.02 333.48 278.96 -15.62%
EPS 3.60 19.38 72.72 39.36 2.94 9.78 29.60 -33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.00 5.01 4.31 4.03 4.04 3.00 -9.79%
Adjusted Per Share Value based on latest NOSH - 266,876
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 115.14 102.34 102.60 77.59 71.21 91.38 76.47 8.23%
EPS 3.58 19.28 19.94 10.79 0.81 2.68 8.12 -14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7498 0.00 1.3737 1.1816 1.1037 1.107 0.8223 15.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.99 2.18 1.81 1.24 0.78 0.66 1.14 -
P/RPS 1.72 2.12 0.48 0.44 0.30 0.20 0.41 31.94%
P/EPS 55.28 11.25 2.49 3.15 26.53 6.75 3.85 67.37%
EY 1.81 8.89 40.18 31.74 3.77 14.82 25.98 -40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.36 0.29 0.19 0.16 0.38 23.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/02/13 - 21/12/11 20/12/10 17/12/09 22/12/08 27/12/07 -
Price 1.79 0.00 2.22 1.37 0.83 0.61 1.14 -
P/RPS 1.55 0.00 0.59 0.48 0.32 0.18 0.41 29.31%
P/EPS 49.72 0.00 3.05 3.48 28.23 6.24 3.85 63.98%
EY 2.01 0.00 32.76 28.73 3.54 16.03 25.98 -39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 0.44 0.32 0.21 0.15 0.38 21.03%

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