[JTIASA] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 107.87%
YoY- 1002.4%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 333,455 261,982 239,238 151,486 186,905 176,911 244,080 5.33%
PBT 66,881 67,209 73,899 8,578 -7,920 -77,575 21,922 20.42%
Tax -18,473 -17,846 -22,857 -3,989 540 18,058 -5,824 21.20%
NP 48,408 49,363 51,042 4,589 -7,380 -59,517 16,098 20.13%
-
NP to SH 48,223 49,405 51,074 4,633 -7,274 -60,056 15,508 20.80%
-
Tax Rate 27.62% 26.55% 30.93% 46.50% - - 26.57% -
Total Cost 285,047 212,619 188,196 146,897 194,285 236,428 227,982 3.79%
-
Net Worth 1,510,065 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 -3.23%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 24,199 14,519 - - - - - -
Div Payout % 50.18% 29.39% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,510,065 1,326,147 1,209,988 1,151,909 1,209,988 1,345,507 1,839,182 -3.23%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.52% 18.84% 21.34% 3.03% -3.95% -33.64% 6.60% -
ROE 3.19% 3.73% 4.22% 0.40% -0.60% -4.46% 0.84% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.45 27.06 24.71 15.65 19.31 18.28 25.22 5.33%
EPS 4.98 5.10 5.28 0.48 -0.75 -6.20 1.60 20.82%
DPS 2.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.37 1.25 1.19 1.25 1.39 1.90 -3.23%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.25 26.91 24.57 15.56 19.20 18.17 25.07 5.33%
EPS 4.95 5.07 5.25 0.48 -0.75 -6.17 1.59 20.82%
DPS 2.49 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5508 1.3619 1.2426 1.183 1.2426 1.3818 1.8888 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.91 0.64 0.62 0.90 1.04 0.47 1.08 -
P/RPS 2.64 2.36 2.51 5.75 5.39 2.57 4.28 -7.73%
P/EPS 18.27 12.54 11.75 188.04 -138.40 -7.58 67.41 -19.54%
EY 5.47 7.97 8.51 0.53 -0.72 -13.20 1.48 24.33%
DY 2.75 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.50 0.76 0.83 0.34 0.57 0.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 21/02/22 26/02/21 26/02/20 27/02/19 28/02/18 -
Price 1.20 0.655 0.785 0.78 0.725 0.58 1.08 -
P/RPS 3.48 2.42 3.18 4.98 3.75 3.17 4.28 -3.38%
P/EPS 24.09 12.83 14.88 162.97 -96.48 -9.35 67.41 -15.75%
EY 4.15 7.79 6.72 0.61 -1.04 -10.70 1.48 18.73%
DY 2.08 2.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.48 0.63 0.66 0.58 0.42 0.57 5.13%

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