[JTIASA] YoY TTM Result on 31-Oct-2009 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- -34.38%
YoY- -87.34%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 997,772 914,348 777,052 702,231 870,344 833,485 806,296 4.20%
PBT 251,125 229,422 106,226 8,791 36,526 147,853 115,374 16.23%
Tax -57,659 -62,443 -30,318 -4,055 -3,835 -36,750 -37,148 8.87%
NP 193,466 166,979 75,908 4,736 32,691 111,103 78,226 19.14%
-
NP to SH 190,960 164,163 75,191 4,010 31,666 110,445 77,032 19.19%
-
Tax Rate 22.96% 27.22% 28.54% 46.13% 10.50% 24.86% 32.20% -
Total Cost 804,306 747,369 701,144 697,495 837,653 722,382 728,070 1.94%
-
Net Worth 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 762,560 -
Dividend
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - 53 - 8,009 7,629 7,622 -
Div Payout % - - 0.07% - 25.29% 6.91% 9.90% -
Equity
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 762,560 -
NOSH 968,805 266,913 266,876 267,355 266,800 267,014 254,186 29.53%
Ratio Analysis
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 19.39% 18.26% 9.77% 0.67% 3.76% 13.33% 9.70% -
ROE 0.00% 12.28% 6.54% 0.37% 2.94% 13.79% 10.10% -
Per Share
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 102.99 342.56 291.17 262.66 326.22 312.15 317.21 -19.55%
EPS 19.71 61.50 28.17 1.50 11.87 41.36 30.31 -7.98%
DPS 0.00 0.00 0.02 0.00 3.00 2.86 3.00 -
NAPS 0.00 5.01 4.31 4.03 4.04 3.00 3.00 -
Adjusted Per Share Value based on latest NOSH - 267,355
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 102.47 93.90 79.80 72.12 89.38 85.60 82.81 4.20%
EPS 19.61 16.86 7.72 0.41 3.25 11.34 7.91 19.19%
DPS 0.00 0.00 0.01 0.00 0.82 0.78 0.78 -
NAPS 0.00 1.3733 1.1813 1.1065 1.107 0.8227 0.7831 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.18 1.81 1.24 0.78 0.66 1.14 0.94 -
P/RPS 2.12 0.53 0.43 0.30 0.20 0.37 0.30 45.96%
P/EPS 11.06 2.94 4.40 52.00 5.56 2.76 3.10 27.89%
EY 9.04 33.98 22.72 1.92 17.98 36.28 32.24 -21.80%
DY 0.00 0.00 0.02 0.00 4.55 2.51 3.19 -
P/NAPS 0.00 0.36 0.29 0.19 0.16 0.38 0.31 -
Price Multiplier on Announcement Date
31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date - - 20/12/10 17/12/09 22/12/08 27/12/07 28/12/06 -
Price 0.00 0.00 1.37 0.83 0.61 1.14 1.15 -
P/RPS 0.00 0.00 0.47 0.32 0.19 0.37 0.36 -
P/EPS 0.00 0.00 4.86 55.34 5.14 2.76 3.79 -
EY 0.00 0.00 20.57 1.81 19.46 36.28 26.35 -
DY 0.00 0.00 0.01 0.00 4.92 2.51 2.61 -
P/NAPS 0.00 0.00 0.32 0.21 0.15 0.38 0.38 -

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