[JTIASA] YoY TTM Result on 31-Jul-2010 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 81.93%
YoY- 691.18%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 1,094,871 930,345 921,827 765,253 760,541 830,036 841,631 5.21%
PBT 119,599 244,971 250,199 69,685 11,934 56,876 166,351 -6.17%
Tax -29,167 -65,023 -67,823 -20,507 -4,955 -9,159 -42,030 -6.81%
NP 90,432 179,948 182,376 49,178 6,979 47,717 124,321 -5.96%
-
NP to SH 89,573 177,495 180,273 48,349 6,111 46,874 123,657 -6.04%
-
Tax Rate 24.39% 26.54% 27.11% 29.43% 41.52% 16.10% 25.27% -
Total Cost 1,004,439 750,397 739,451 716,075 753,562 782,319 717,310 6.72%
-
Net Worth 1,721,368 0 1,295,163 1,126,955 1,064,384 1,075,270 1,016,866 10.71%
Dividend
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 140 160 160 53 - 8,009 7,629 -53.83%
Div Payout % 0.16% 0.09% 0.09% 0.11% - 17.09% 6.17% -
Equity
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 1,721,368 0 1,295,163 1,126,955 1,064,384 1,075,270 1,016,866 10.71%
NOSH 956,315 956,469 267,043 267,051 263,461 266,816 254,216 29.19%
Ratio Analysis
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 8.26% 19.34% 19.78% 6.43% 0.92% 5.75% 14.77% -
ROE 5.20% 0.00% 13.92% 4.29% 0.57% 4.36% 12.16% -
Per Share
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 114.49 97.27 345.20 286.56 288.67 311.09 331.07 -18.55%
EPS 9.37 18.56 67.51 18.10 2.32 17.57 48.64 -27.26%
DPS 0.01 0.02 0.06 0.02 0.00 3.00 3.00 -66.80%
NAPS 1.80 0.00 4.85 4.22 4.04 4.03 4.00 -14.30%
Adjusted Per Share Value based on latest NOSH - 267,051
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 113.10 96.11 95.23 79.05 78.57 85.74 86.94 5.21%
EPS 9.25 18.34 18.62 4.99 0.63 4.84 12.77 -6.04%
DPS 0.01 0.02 0.02 0.01 0.00 0.83 0.79 -57.03%
NAPS 1.7782 0.00 1.3379 1.1642 1.0995 1.1108 1.0504 10.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 2.40 1.67 2.08 1.13 0.57 1.02 1.54 -
P/RPS 2.10 1.72 0.60 0.39 0.20 0.33 0.47 33.56%
P/EPS 25.62 9.00 3.08 6.24 24.57 5.81 3.17 49.77%
EY 3.90 11.11 32.46 16.02 4.07 17.22 31.59 -33.26%
DY 0.01 0.01 0.03 0.02 0.00 2.94 1.95 -63.91%
P/NAPS 1.33 0.00 0.43 0.27 0.14 0.25 0.39 26.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date - - - 28/09/10 30/09/09 22/09/08 27/09/07 -
Price 0.00 0.00 0.00 1.23 0.78 0.86 1.27 -
P/RPS 0.00 0.00 0.00 0.43 0.27 0.28 0.38 -
P/EPS 0.00 0.00 0.00 6.79 33.63 4.90 2.61 -
EY 0.00 0.00 0.00 14.72 2.97 20.43 38.30 -
DY 0.00 0.00 0.00 0.02 0.00 3.49 2.36 -
P/NAPS 0.00 0.00 0.00 0.29 0.19 0.21 0.32 -

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