[JTIASA] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 53.85%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 372,581 419,431 387,933 499,821 472,898 547,960 550,209 -6.28%
PBT 55,574 23,106 -76,099 64,173 52,254 67,861 28,458 11.78%
Tax -16,044 -14,321 17,430 -18,627 -14,651 -15,502 -8,908 10.29%
NP 39,530 8,785 -58,669 45,546 37,603 52,359 19,550 12.43%
-
NP to SH 39,477 8,500 -59,185 44,308 36,735 50,863 18,552 13.39%
-
Tax Rate 28.87% 61.98% - 29.03% 28.04% 22.84% 31.30% -
Total Cost 333,051 410,646 446,602 454,275 435,295 495,601 530,659 -7.46%
-
Net Worth 1,151,909 1,209,988 1,345,507 1,839,182 1,839,184 1,811,691 1,748,912 -6.71%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,151,909 1,209,988 1,345,507 1,839,182 1,839,184 1,811,691 1,748,912 -6.71%
NOSH 973,717 973,717 973,717 973,717 973,718 968,819 966,250 0.12%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.61% 2.09% -15.12% 9.11% 7.95% 9.56% 3.55% -
ROE 3.43% 0.70% -4.40% 2.41% 2.00% 2.81% 1.06% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.49 43.33 40.08 51.63 48.85 56.56 56.94 -6.31%
EPS 4.08 0.88 -6.11 4.58 3.79 5.25 1.92 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.25 1.39 1.90 1.90 1.87 1.81 -6.74%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.49 43.33 40.07 51.63 48.85 56.61 56.84 -6.28%
EPS 4.08 0.88 -6.11 4.58 3.79 5.25 1.92 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1899 1.2499 1.3899 1.8999 1.8999 1.8715 1.8067 -6.71%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.90 1.04 0.47 1.08 1.34 1.33 2.02 -
P/RPS 2.34 2.40 1.17 2.09 2.74 2.35 3.55 -6.70%
P/EPS 22.07 118.44 -7.69 23.59 35.31 25.33 105.21 -22.89%
EY 4.53 0.84 -13.01 4.24 2.83 3.95 0.95 29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.34 0.57 0.71 0.71 1.12 -6.25%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 27/02/19 28/02/18 23/02/17 25/02/16 27/02/15 -
Price 0.78 0.725 0.58 1.08 1.32 1.45 1.96 -
P/RPS 2.03 1.67 1.45 2.09 2.70 2.56 3.44 -8.40%
P/EPS 19.13 82.56 -9.49 23.59 34.78 27.62 102.08 -24.33%
EY 5.23 1.21 -10.54 4.24 2.87 3.62 0.98 32.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.42 0.57 0.69 0.78 1.08 -7.87%

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