[JASKITA] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -27.63%
YoY- -33.72%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 64,217 58,698 62,704 52,678 60,391 60,236 64,326 -0.02%
PBT 7,185 5,293 8,471 6,364 9,157 10,228 16,822 -13.21%
Tax -2,144 -1,630 -2,358 -1,967 -2,563 -2,861 -4,407 -11.31%
NP 5,041 3,663 6,113 4,397 6,594 7,367 12,415 -13.94%
-
NP to SH 5,048 3,661 6,098 4,397 6,634 7,394 12,484 -14.00%
-
Tax Rate 29.84% 30.80% 27.84% 30.91% 27.99% 27.97% 26.20% -
Total Cost 59,176 55,035 56,591 48,281 53,797 52,869 51,911 2.20%
-
Net Worth 93,461 89,730 87,752 83,259 80,521 75,830 70,053 4.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,348 1,348 2,247 2,245 2,245 2,251 2,248 -8.16%
Div Payout % 26.72% 36.84% 36.86% 51.07% 33.85% 30.45% 18.01% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 93,461 89,730 87,752 83,259 80,521 75,830 70,053 4.91%
NOSH 449,550 449,550 449,550 449,081 449,090 450,301 449,640 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.85% 6.24% 9.75% 8.35% 10.92% 12.23% 19.30% -
ROE 5.40% 4.08% 6.95% 5.28% 8.24% 9.75% 17.82% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.28 13.06 13.95 11.73 13.45 13.38 14.31 -0.03%
EPS 1.12 0.81 1.36 0.98 1.48 1.64 2.78 -14.05%
DPS 0.30 0.30 0.50 0.50 0.50 0.50 0.50 -8.15%
NAPS 0.2079 0.1996 0.1952 0.1854 0.1793 0.1684 0.1558 4.92%
Adjusted Per Share Value based on latest NOSH - 520,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.22 13.00 13.89 11.67 13.37 13.34 14.25 -0.03%
EPS 1.12 0.81 1.35 0.97 1.47 1.64 2.76 -13.95%
DPS 0.30 0.30 0.50 0.50 0.50 0.50 0.50 -8.15%
NAPS 0.207 0.1987 0.1943 0.1844 0.1783 0.1679 0.1551 4.92%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.17 0.185 0.14 0.15 0.14 0.14 0.12 -
P/RPS 1.19 1.42 1.00 1.28 1.04 1.05 0.84 5.97%
P/EPS 15.14 22.72 10.32 15.32 9.48 8.53 4.32 23.23%
EY 6.61 4.40 9.69 6.53 10.55 11.73 23.14 -18.83%
DY 1.76 1.62 3.57 3.33 3.57 3.57 4.17 -13.38%
P/NAPS 0.82 0.93 0.72 0.81 0.78 0.83 0.77 1.05%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 30/05/14 22/05/13 21/05/12 24/05/11 21/05/10 27/05/09 -
Price 0.165 0.175 0.17 0.14 0.14 0.13 0.13 -
P/RPS 1.16 1.34 1.22 1.19 1.04 0.97 0.91 4.12%
P/EPS 14.69 21.49 12.53 14.30 9.48 7.92 4.68 20.99%
EY 6.81 4.65 7.98 6.99 10.55 12.63 21.36 -17.33%
DY 1.82 1.71 2.94 3.57 3.57 3.85 3.85 -11.73%
P/NAPS 0.79 0.88 0.87 0.76 0.78 0.77 0.83 -0.81%

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