[JTIASA] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -14.8%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Revenue 1,030,022 1,067,382 1,010,951 1,120,318 997,772 914,348 777,052 5.60%
PBT 95,023 59,826 67,312 97,767 251,125 229,422 106,226 -2.13%
Tax -24,978 -20,595 -20,930 -20,715 -57,659 -62,443 -30,318 -3.67%
NP 70,045 39,231 46,382 77,052 193,466 166,979 75,908 -1.54%
-
NP to SH 66,737 36,733 44,777 76,314 190,960 164,163 75,191 -2.28%
-
Tax Rate 26.29% 34.42% 31.09% 21.19% 22.96% 27.22% 28.54% -
Total Cost 959,977 1,028,151 964,569 1,043,266 804,306 747,369 701,144 6.26%
-
Net Worth 1,780,497 1,765,992 1,742,048 1,694,293 0 1,337,234 1,150,238 8.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Div 9,706 97 95 140 - - 53 173.95%
Div Payout % 14.54% 0.26% 0.21% 0.18% - - 0.07% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Net Worth 1,780,497 1,765,992 1,742,048 1,694,293 0 1,337,234 1,150,238 8.81%
NOSH 952,137 975,686 967,804 962,666 968,805 266,913 266,876 27.89%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
NP Margin 6.80% 3.68% 4.59% 6.88% 19.39% 18.26% 9.77% -
ROE 3.75% 2.08% 2.57% 4.50% 0.00% 12.28% 6.54% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 108.18 109.40 104.46 116.38 102.99 342.56 291.17 -17.42%
EPS 7.01 3.76 4.63 7.93 19.71 61.50 28.17 -23.58%
DPS 1.02 0.01 0.01 0.01 0.00 0.00 0.02 113.94%
NAPS 1.87 1.81 1.80 1.76 0.00 5.01 4.31 -14.91%
Adjusted Per Share Value based on latest NOSH - 962,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
RPS 105.78 109.62 103.82 115.06 102.47 93.90 79.80 5.60%
EPS 6.85 3.77 4.60 7.84 19.61 16.86 7.72 -2.28%
DPS 1.00 0.01 0.01 0.01 0.00 0.00 0.01 143.70%
NAPS 1.8286 1.8137 1.7891 1.74 0.00 1.3733 1.1813 8.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 -
Price 1.33 2.02 2.04 1.99 2.18 1.81 1.24 -
P/RPS 1.23 1.85 1.95 1.71 2.12 0.53 0.43 22.54%
P/EPS 18.98 53.65 44.09 25.10 11.06 2.94 4.40 32.67%
EY 5.27 1.86 2.27 3.98 9.04 33.98 22.72 -24.62%
DY 0.77 0.00 0.00 0.01 0.00 0.00 0.02 102.61%
P/NAPS 0.71 1.12 1.13 1.13 0.00 0.36 0.29 18.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 CAGR
Date 25/02/16 27/02/15 25/02/14 27/02/13 - - 20/12/10 -
Price 1.45 1.96 2.53 1.79 0.00 0.00 1.37 -
P/RPS 1.34 1.79 2.42 1.54 0.00 0.00 0.47 22.46%
P/EPS 20.69 52.06 54.68 22.58 0.00 0.00 4.86 32.33%
EY 4.83 1.92 1.83 4.43 0.00 0.00 20.57 -24.44%
DY 0.70 0.01 0.00 0.01 0.00 0.00 0.01 127.45%
P/NAPS 0.78 1.08 1.41 1.02 0.00 0.00 0.32 18.80%

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