[JTIASA] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 20.48%
YoY- 155.58%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 833,485 806,296 639,725 550,168 528,912 487,178 511,723 8.46%
PBT 147,853 115,374 48,676 87,371 33,289 -16,543 -104,718 -
Tax -36,750 -37,148 -34,763 -12,865 -4,137 1,633 76,565 -
NP 111,103 78,226 13,913 74,506 29,152 -14,910 -28,153 -
-
NP to SH 110,445 77,032 13,735 74,506 29,152 -14,910 -104,855 -
-
Tax Rate 24.86% 32.20% 71.42% 14.72% 12.43% - - -
Total Cost 722,382 728,070 625,812 475,662 499,760 502,088 539,876 4.97%
-
Net Worth 801,042 762,560 735,008 763,278 710,990 701,278 740,021 1.32%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 7,629 7,622 - - - - - -
Div Payout % 6.91% 9.90% - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 801,042 762,560 735,008 763,278 710,990 701,278 740,021 1.32%
NOSH 267,014 254,186 254,328 257,864 261,393 263,638 268,123 -0.06%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 13.33% 9.70% 2.17% 13.54% 5.51% -3.06% -5.50% -
ROE 13.79% 10.10% 1.87% 9.76% 4.10% -2.13% -14.17% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 312.15 317.21 251.54 213.36 202.34 184.79 190.85 8.54%
EPS 41.36 30.31 5.40 28.89 11.15 -5.66 -39.11 -
DPS 2.86 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 2.89 2.96 2.72 2.66 2.76 1.39%
Adjusted Per Share Value based on latest NOSH - 257,864
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 86.10 83.29 66.09 56.83 54.64 50.33 52.86 8.46%
EPS 11.41 7.96 1.42 7.70 3.01 -1.54 -10.83 -
DPS 0.79 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8275 0.7877 0.7593 0.7885 0.7345 0.7244 0.7645 1.32%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 1.14 0.94 0.82 1.24 1.10 1.02 0.66 -
P/RPS 0.37 0.30 0.33 0.58 0.54 0.55 0.35 0.93%
P/EPS 2.76 3.10 15.18 4.29 9.86 -18.04 -1.69 -
EY 36.28 32.24 6.59 23.30 10.14 -5.54 -59.25 -
DY 2.51 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.28 0.42 0.40 0.38 0.24 7.95%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 27/12/07 28/12/06 28/12/05 16/12/04 30/12/03 30/12/02 27/12/01 -
Price 1.14 1.15 0.74 1.05 1.14 1.10 0.66 -
P/RPS 0.37 0.36 0.29 0.49 0.56 0.60 0.35 0.93%
P/EPS 2.76 3.79 13.70 3.63 10.22 -19.45 -1.69 -
EY 36.28 26.35 7.30 27.52 9.78 -5.14 -59.25 -
DY 2.51 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.26 0.35 0.42 0.41 0.24 7.95%

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