[JTIASA] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 37.4%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 841,631 731,805 647,845 534,296 553,664 457,107 564,149 6.89%
PBT 166,351 79,945 61,238 70,860 50,039 -66,058 -66,540 -
Tax -42,030 -30,571 -32,255 -9,017 -6,217 823 67,598 -
NP 124,321 49,374 28,983 61,843 43,822 -65,235 1,058 121.23%
-
NP to SH 123,657 48,385 28,791 61,843 43,822 -65,235 -75,644 -
-
Tax Rate 25.27% 38.24% 52.67% 12.73% 12.42% - - -
Total Cost 717,310 682,431 618,862 472,453 509,842 522,342 563,091 4.11%
-
Net Worth 1,016,866 931,105 731,385 742,822 703,985 687,923 773,105 4.67%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 7,629 7,622 - - - - - -
Div Payout % 6.17% 15.75% - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,016,866 931,105 731,385 742,822 703,985 687,923 773,105 4.67%
NOSH 254,216 254,400 254,838 257,924 261,704 265,607 268,439 -0.90%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 14.77% 6.75% 4.47% 11.57% 7.91% -14.27% 0.19% -
ROE 12.16% 5.20% 3.94% 8.33% 6.22% -9.48% -9.78% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 331.07 287.66 254.22 207.15 211.56 172.10 210.16 7.86%
EPS 48.64 19.02 11.30 23.98 16.74 -24.56 -28.18 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.66 2.87 2.88 2.69 2.59 2.88 5.62%
Adjusted Per Share Value based on latest NOSH - 257,924
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 86.94 75.60 66.92 55.19 57.19 47.22 58.28 6.88%
EPS 12.77 5.00 2.97 6.39 4.53 -6.74 -7.81 -
DPS 0.79 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0504 0.9619 0.7555 0.7674 0.7272 0.7106 0.7986 4.67%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.54 0.75 0.76 1.49 0.97 0.98 0.85 -
P/RPS 0.47 0.26 0.30 0.72 0.46 0.57 0.40 2.72%
P/EPS 3.17 3.94 6.73 6.21 5.79 -3.99 -3.02 -
EY 31.59 25.36 14.87 16.09 17.26 -25.06 -33.15 -
DY 1.95 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.26 0.52 0.36 0.38 0.30 4.46%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 28/09/06 29/09/05 29/09/04 29/09/03 26/09/02 26/09/01 -
Price 1.27 0.81 0.83 1.25 0.94 1.02 0.74 -
P/RPS 0.38 0.28 0.33 0.60 0.44 0.59 0.35 1.37%
P/EPS 2.61 4.26 7.35 5.21 5.61 -4.15 -2.63 -
EY 38.30 23.48 13.61 19.18 17.81 -24.08 -38.08 -
DY 2.36 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.29 0.43 0.35 0.39 0.26 3.51%

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