Highlights

[JTIASA] YoY Quarter Result on 2020-06-30 [#4]

Stock [JTIASA]: JAYA TIASA HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     21.36%    YoY -     60.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 139,255 134,108 181,673 235,773 246,676 238,920 271,740 -10.53%
  YoY % 3.84% -26.18% -22.95% -4.42% 3.25% -12.08% -
  Horiz. % 51.25% 49.35% 66.86% 86.76% 90.78% 87.92% 100.00%
PBT -109,870 -26,647 -35,904 -43,870 27,073 18,609 16,129 -
  YoY % -312.32% 25.78% 18.16% -262.04% 45.48% 15.38% -
  Horiz. % -681.20% -165.21% -222.61% -271.99% 167.85% 115.38% 100.00%
Tax 73,084 -64,513 3,200 -8,663 -10,430 -2,622 -5,316 -
  YoY % 213.29% -2,116.03% 136.94% 16.94% -297.79% 50.68% -
  Horiz. % -1,374.79% 1,213.56% -60.20% 162.96% 196.20% 49.32% 100.00%
NP -36,786 -91,160 -32,704 -52,533 16,643 15,987 10,813 -
  YoY % 59.65% -178.74% 37.75% -415.65% 4.10% 47.85% -
  Horiz. % -340.20% -843.06% -302.45% -485.83% 153.92% 147.85% 100.00%
NP to SH -36,110 -91,152 -32,698 -53,178 15,954 15,239 10,014 -
  YoY % 60.38% -178.77% 38.51% -433.32% 4.69% 52.18% -
  Horiz. % -360.60% -910.25% -326.52% -531.04% 159.32% 152.18% 100.00%
Tax Rate - % - % - % - % 38.53 % 14.09 % 32.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 173.46% -57.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.90% 42.75% 100.00%
Total Cost 176,041 225,268 214,377 288,306 230,033 222,933 260,927 -6.34%
  YoY % -21.85% 5.08% -25.64% 25.33% 3.18% -14.56% -
  Horiz. % 67.47% 86.33% 82.16% 110.49% 88.16% 85.44% 100.00%
Net Worth 1,103,509 1,132,549 1,781,103 1,810,143 1,817,789 1,776,265 1,759,741 -7.48%
  YoY % -2.56% -36.41% -1.60% -0.42% 2.34% 0.94% -
  Horiz. % 62.71% 64.36% 101.21% 102.86% 103.30% 100.94% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 4,839 4,839 12,569 97 97 -
  YoY % 0.00% 0.00% 0.00% -61.50% 12,850.16% -0.16% -
  Horiz. % 0.00% 0.00% 4,978.20% 4,978.20% 12,928.85% 99.84% 100.00%
Div Payout % - % - % - % - % 78.79 % 0.64 % 0.97 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 12,210.94% -34.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 8,122.68% 65.98% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,103,509 1,132,549 1,781,103 1,810,143 1,817,789 1,776,265 1,759,741 -7.48%
  YoY % -2.56% -36.41% -1.60% -0.42% 2.34% 0.94% -
  Horiz. % 62.71% 64.36% 101.21% 102.86% 103.30% 100.94% 100.00%
NOSH 967,991 967,991 967,991 967,991 966,909 970,636 972,233 -0.07%
  YoY % 0.00% 0.00% 0.00% 0.11% -0.38% -0.16% -
  Horiz. % 99.56% 99.56% 99.56% 99.56% 99.45% 99.84% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -26.42 % -67.98 % -18.00 % -22.28 % 6.75 % 6.69 % 3.98 % -
  YoY % 61.14% -277.67% 19.21% -430.07% 0.90% 68.09% -
  Horiz. % -663.82% -1,708.04% -452.26% -559.80% 169.60% 168.09% 100.00%
ROE -3.27 % -8.05 % -1.84 % -2.94 % 0.88 % 0.86 % 0.57 % -
  YoY % 59.38% -337.50% 37.41% -434.09% 2.33% 50.88% -
  Horiz. % -573.68% -1,412.28% -322.81% -515.79% 154.39% 150.88% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.39 13.85 18.77 24.36 25.51 24.61 27.95 -10.47%
  YoY % 3.90% -26.21% -22.95% -4.51% 3.66% -11.95% -
  Horiz. % 51.48% 49.55% 67.16% 87.16% 91.27% 88.05% 100.00%
EPS -3.73 -9.42 -3.38 -5.49 1.65 1.57 1.03 -
  YoY % 60.40% -178.70% 38.43% -432.73% 5.10% 52.43% -
  Horiz. % -362.14% -914.56% -328.16% -533.01% 160.19% 152.43% 100.00%
DPS 0.00 0.00 0.50 0.50 1.30 0.01 0.01 -
  YoY % 0.00% 0.00% 0.00% -61.54% 12,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 5,000.00% 5,000.00% 13,000.00% 100.00% 100.00%
NAPS 1.1400 1.1700 1.8400 1.8700 1.8800 1.8300 1.8100 -7.41%
  YoY % -2.56% -36.41% -1.60% -0.53% 2.73% 1.10% -
  Horiz. % 62.98% 64.64% 101.66% 103.31% 103.87% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 973,717
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.30 13.77 18.66 24.21 25.33 24.54 27.91 -10.54%
  YoY % 3.85% -26.21% -22.92% -4.42% 3.22% -12.07% -
  Horiz. % 51.24% 49.34% 66.86% 86.74% 90.76% 87.93% 100.00%
EPS -3.71 -9.36 -3.36 -5.46 1.64 1.57 1.03 -
  YoY % 60.36% -178.57% 38.46% -432.93% 4.46% 52.43% -
  Horiz. % -360.19% -908.74% -326.21% -530.10% 159.22% 152.43% 100.00%
DPS 0.00 0.00 0.50 0.50 1.29 0.01 0.01 -
  YoY % 0.00% 0.00% 0.00% -61.24% 12,800.00% 0.00% -
  Horiz. % 0.00% 0.00% 5,000.00% 5,000.00% 12,900.00% 100.00% 100.00%
NAPS 1.1333 1.1631 1.8292 1.8590 1.8669 1.8242 1.8072 -7.48%
  YoY % -2.56% -36.41% -1.60% -0.42% 2.34% 0.94% -
  Horiz. % 62.71% 64.36% 101.22% 102.87% 103.30% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4850 0.4850 0.6700 1.1800 1.1500 1.5100 2.6400 -
P/RPS 3.37 3.50 3.57 4.84 4.51 6.13 9.45 -15.78%
  YoY % -3.71% -1.96% -26.24% 7.32% -26.43% -35.13% -
  Horiz. % 35.66% 37.04% 37.78% 51.22% 47.72% 64.87% 100.00%
P/EPS -13.00 -5.15 -19.83 -21.48 69.70 96.18 256.31 -
  YoY % -152.43% 74.03% 7.68% -130.82% -27.53% -62.48% -
  Horiz. % -5.07% -2.01% -7.74% -8.38% 27.19% 37.52% 100.00%
EY -7.69 -19.42 -5.04 -4.66 1.43 1.04 0.39 -
  YoY % 60.40% -285.32% -8.15% -425.87% 37.50% 166.67% -
  Horiz. % -1,971.79% -4,979.49% -1,292.31% -1,194.87% 366.67% 266.67% 100.00%
DY 0.00 0.00 0.75 0.42 1.13 0.01 0.00 -
  YoY % 0.00% 0.00% 78.57% -62.83% 11,200.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,500.00% 4,200.00% 11,300.00% 100.00% -
P/NAPS 0.43 0.41 0.36 0.63 0.61 0.83 1.46 -18.42%
  YoY % 4.88% 13.89% -42.86% 3.28% -26.51% -43.15% -
  Horiz. % 29.45% 28.08% 24.66% 43.15% 41.78% 56.85% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 29/08/18 24/08/17 25/08/16 27/08/15 27/08/14 -
Price 0.6500 0.4550 0.6800 1.1500 1.3000 1.0900 2.1600 -
P/RPS 4.52 3.28 3.62 4.72 5.10 4.43 7.73 -8.55%
  YoY % 37.80% -9.39% -23.31% -7.45% 15.12% -42.69% -
  Horiz. % 58.47% 42.43% 46.83% 61.06% 65.98% 57.31% 100.00%
P/EPS -17.42 -4.83 -20.13 -20.93 78.79 69.43 209.71 -
  YoY % -260.66% 76.01% 3.82% -126.56% 13.48% -66.89% -
  Horiz. % -8.31% -2.30% -9.60% -9.98% 37.57% 33.11% 100.00%
EY -5.74 -20.70 -4.97 -4.78 1.27 1.44 0.48 -
  YoY % 72.27% -316.50% -3.97% -476.38% -11.81% 200.00% -
  Horiz. % -1,195.83% -4,312.50% -1,035.42% -995.83% 264.58% 300.00% 100.00%
DY 0.00 0.00 0.74 0.43 1.00 0.01 0.00 -
  YoY % 0.00% 0.00% 72.09% -57.00% 9,900.00% 0.00% -
  Horiz. % 0.00% 0.00% 7,400.00% 4,300.00% 10,000.00% 100.00% -
P/NAPS 0.57 0.39 0.37 0.61 0.69 0.60 1.19 -11.54%
  YoY % 46.15% 5.41% -39.34% -11.59% 15.00% -49.58% -
  Horiz. % 47.90% 32.77% 31.09% 51.26% 57.98% 50.42% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS