[JTIASA] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 13.11%
YoY- 62.18%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 834,637 653,472 629,947 470,534 538,163 488,555 665,164 3.85%
PBT 147,606 71,567 68,869 36,861 18,920 -120,593 57,408 17.03%
Tax -42,608 -37,145 -18,340 -3,886 1,412 69,068 -19,146 14.25%
NP 104,998 34,422 50,529 32,975 20,332 -51,525 38,262 18.31%
-
NP to SH 103,680 34,069 50,529 32,975 20,332 -115,743 25,778 26.09%
-
Tax Rate 28.87% 51.90% 26.63% 10.54% -7.46% - 33.35% -
Total Cost 729,639 619,050 579,418 437,559 517,831 540,080 626,902 2.56%
-
Net Worth 762,772 897,617 720,682 711,659 711,674 736,083 876,654 -2.29%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 7,622 - - - - - 13,937 -9.56%
Div Payout % 7.35% - - - - - 54.07% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 762,772 897,617 720,682 711,659 711,674 736,083 876,654 -2.29%
NOSH 254,257 254,282 256,470 260,681 262,610 268,643 277,422 -1.44%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 12.58% 5.27% 8.02% 7.01% 3.78% -10.55% 5.75% -
ROE 13.59% 3.80% 7.01% 4.63% 2.86% -15.72% 2.94% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 328.26 256.99 245.62 180.50 204.93 181.86 239.77 5.37%
EPS 40.78 13.40 19.70 12.65 7.74 -43.08 9.29 27.94%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 5.02 -8.21%
NAPS 3.00 3.53 2.81 2.73 2.71 2.74 3.16 -0.86%
Adjusted Per Share Value based on latest NOSH - 260,681
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 86.22 67.51 65.08 48.61 55.59 50.47 68.71 3.85%
EPS 10.71 3.52 5.22 3.41 2.10 -11.96 2.66 26.11%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 1.44 -9.51%
NAPS 0.788 0.9273 0.7445 0.7352 0.7352 0.7604 0.9056 -2.29%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.24 0.69 1.05 1.14 0.98 0.64 1.01 -
P/RPS 0.38 0.27 0.43 0.63 0.48 0.35 0.42 -1.65%
P/EPS 3.04 5.15 5.33 9.01 12.66 -1.49 10.87 -19.12%
EY 32.89 19.42 18.76 11.10 7.90 -67.32 9.20 23.64%
DY 2.42 0.00 0.00 0.00 0.00 0.00 4.97 -11.29%
P/NAPS 0.41 0.20 0.37 0.42 0.36 0.23 0.32 4.21%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 23/03/07 27/03/06 24/03/05 31/03/04 26/03/03 28/03/02 28/03/01 -
Price 1.47 0.71 0.96 1.65 0.90 0.65 0.88 -
P/RPS 0.45 0.28 0.39 0.91 0.44 0.36 0.37 3.31%
P/EPS 3.60 5.30 4.87 13.04 11.62 -1.51 9.47 -14.88%
EY 27.74 18.87 20.52 7.67 8.60 -66.28 10.56 17.45%
DY 2.04 0.00 0.00 0.00 0.00 0.00 5.71 -15.75%
P/NAPS 0.49 0.20 0.34 0.60 0.33 0.24 0.28 9.77%

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