[JTIASA] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 22.49%
YoY- -60.83%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Revenue 247,624 261,864 245,468 274,341 246,165 259,993 185,529 5.74%
PBT 32,602 32,479 26,008 18,148 53,043 75,298 30,098 1.55%
Tax -7,934 -8,658 -6,533 -3,392 -15,159 -18,757 -7,409 1.33%
NP 24,668 23,821 19,475 14,756 37,884 56,541 22,689 1.63%
-
NP to SH 24,134 23,527 19,103 14,536 37,111 55,919 22,459 1.40%
-
Tax Rate 24.34% 26.66% 25.12% 18.69% 28.58% 24.91% 24.62% -
Total Cost 222,956 238,043 225,993 259,585 208,281 203,452 162,840 6.26%
-
Net Worth 1,793,088 1,771,786 1,726,057 1,721,368 0 1,295,163 1,126,955 9.39%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Net Worth 1,793,088 1,771,786 1,726,057 1,721,368 0 1,295,163 1,126,955 9.39%
NOSH 969,236 968,189 969,695 956,315 956,469 267,043 267,051 28.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
NP Margin 9.96% 9.10% 7.93% 5.38% 15.39% 21.75% 12.23% -
ROE 1.35% 1.33% 1.11% 0.84% 0.00% 4.32% 1.99% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
RPS 25.55 27.05 25.31 28.69 25.74 97.36 69.47 -17.59%
EPS 2.49 2.43 1.97 1.52 3.88 20.94 8.41 -20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.83 1.78 1.80 0.00 4.85 4.22 -14.74%
Adjusted Per Share Value based on latest NOSH - 956,315
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
RPS 25.58 27.05 25.36 28.34 25.43 26.86 19.17 5.73%
EPS 2.49 2.43 1.97 1.50 3.83 5.78 2.32 1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8523 1.8303 1.7831 1.7782 0.00 1.3379 1.1642 9.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 29/07/11 30/07/10 -
Price 1.28 2.13 2.08 2.40 1.67 2.08 1.13 -
P/RPS 5.01 7.88 8.22 8.37 6.49 2.14 1.63 24.25%
P/EPS 51.41 87.65 105.58 157.89 43.04 9.93 13.44 29.62%
EY 1.95 1.14 0.95 0.63 2.32 10.07 7.44 -22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.16 1.17 1.33 0.00 0.43 0.27 19.90%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/07/11 31/07/10 CAGR
Date 26/11/15 27/11/14 28/11/13 28/11/12 - 29/09/11 28/09/10 -
Price 1.24 1.96 2.45 2.06 0.00 1.67 1.23 -
P/RPS 4.85 7.25 9.68 7.18 0.00 1.72 1.77 21.52%
P/EPS 49.80 80.66 124.37 135.53 0.00 7.98 14.63 26.73%
EY 2.01 1.24 0.80 0.74 0.00 12.54 6.84 -21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.07 1.38 1.14 0.00 0.34 0.29 17.58%

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