[JTIASA] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 3.86%
YoY- 586.98%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Revenue 226,563 300,336 288,345 271,950 286,222 252,089 239,525 -1.06%
PBT 22,903 35,259 -4,022 29,689 2,219 65,492 57,292 -16.24%
Tax -5,424 -7,568 -250 -9,233 953 -8,489 -15,254 -18.11%
NP 17,479 27,691 -4,272 20,456 3,172 57,003 42,038 -15.60%
-
NP to SH 16,935 26,279 -4,976 19,840 2,888 56,772 41,158 -15.77%
-
Tax Rate 23.68% 21.46% - 31.10% -42.95% 12.96% 26.63% -
Total Cost 209,084 272,645 292,617 251,494 283,050 195,086 197,487 1.10%
-
Net Worth 1,839,184 1,780,497 1,765,992 1,742,048 1,694,293 0 1,337,234 6.35%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Net Worth 1,839,184 1,780,497 1,765,992 1,742,048 1,694,293 0 1,337,234 6.35%
NOSH 973,718 952,137 975,686 967,804 962,666 968,805 266,913 28.42%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
NP Margin 7.71% 9.22% -1.48% 7.52% 1.11% 22.61% 17.55% -
ROE 0.92% 1.48% -0.28% 1.14% 0.17% 0.00% 3.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
RPS 23.41 31.54 29.55 28.10 29.73 26.02 89.74 -22.87%
EPS 1.75 2.76 -0.51 2.05 0.30 5.86 15.42 -34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.87 1.81 1.80 1.76 0.00 5.01 -17.09%
Adjusted Per Share Value based on latest NOSH - 967,804
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
RPS 23.40 31.03 29.79 28.09 29.57 26.04 24.74 -1.07%
EPS 1.75 2.71 -0.51 2.05 0.30 5.86 4.25 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8999 1.8393 1.8243 1.7996 1.7502 0.00 1.3814 6.35%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 -
Price 1.34 1.33 2.02 2.04 1.99 2.18 1.81 -
P/RPS 5.73 4.22 6.84 7.26 6.69 8.38 2.02 22.33%
P/EPS 76.59 48.19 -396.08 99.51 663.33 37.20 11.74 43.70%
EY 1.31 2.08 -0.25 1.00 0.15 2.69 8.52 -30.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 1.12 1.13 1.13 0.00 0.36 14.03%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 CAGR
Date 23/02/17 25/02/16 27/02/15 25/02/14 27/02/13 - 21/12/11 -
Price 1.32 1.45 1.96 2.53 1.79 0.00 2.22 -
P/RPS 5.64 4.60 6.63 9.00 6.02 0.00 2.47 17.30%
P/EPS 75.45 52.54 -384.31 123.41 596.67 0.00 14.40 37.73%
EY 1.33 1.90 -0.26 0.81 0.17 0.00 6.95 -27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 1.08 1.41 1.02 0.00 0.44 9.08%

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