[TITIJYA] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 29.0%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 340,650 365,545 307,838 350,916 283,848 268,044 277,012 14.82%
PBT 111,083 116,594 113,222 124,156 96,443 94,241 91,092 14.18%
Tax -30,332 -33,394 -30,932 -32,188 -25,148 -25,922 -25,456 12.42%
NP 80,751 83,200 82,290 91,968 71,295 68,318 65,636 14.85%
-
NP to SH 80,936 83,466 82,290 91,968 71,295 68,318 65,636 15.03%
-
Tax Rate 27.31% 28.64% 27.32% 25.93% 26.08% 27.51% 27.95% -
Total Cost 259,899 282,345 225,548 258,948 212,553 199,725 211,376 14.81%
-
Net Worth 472,823 454,440 433,290 428,247 353,097 322,835 285,612 40.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,878 - - 56,163 12,281 - - -
Div Payout % 19.62% - - 61.07% 17.23% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 472,823 454,440 433,290 428,247 353,097 322,835 285,612 40.07%
NOSH 352,853 352,279 352,268 351,022 307,041 296,179 274,627 18.24%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.70% 22.76% 26.73% 26.21% 25.12% 25.49% 23.69% -
ROE 17.12% 18.37% 18.99% 21.48% 20.19% 21.16% 22.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.54 103.77 87.39 99.97 92.45 90.50 100.87 -2.89%
EPS 22.94 23.69 23.36 26.20 23.22 23.07 23.90 -2.70%
DPS 4.50 0.00 0.00 16.00 4.00 0.00 0.00 -
NAPS 1.34 1.29 1.23 1.22 1.15 1.09 1.04 18.46%
Adjusted Per Share Value based on latest NOSH - 351,022
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.81 25.55 21.51 24.52 19.84 18.73 19.36 14.83%
EPS 5.66 5.83 5.75 6.43 4.98 4.77 4.59 15.03%
DPS 1.11 0.00 0.00 3.92 0.86 0.00 0.00 -
NAPS 0.3304 0.3176 0.3028 0.2993 0.2468 0.2256 0.1996 40.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.99 1.98 1.85 2.49 2.44 1.88 1.51 -
P/RPS 2.06 1.91 2.12 2.49 2.64 2.08 1.50 23.62%
P/EPS 8.68 8.36 7.92 9.50 10.51 8.15 6.32 23.62%
EY 11.53 11.97 12.63 10.52 9.52 12.27 15.83 -19.09%
DY 2.26 0.00 0.00 6.43 1.64 0.00 0.00 -
P/NAPS 1.49 1.53 1.50 2.04 2.12 1.72 1.45 1.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 16/02/15 28/11/14 27/08/14 21/05/14 28/02/14 -
Price 1.81 1.90 2.00 2.20 2.56 2.12 1.73 -
P/RPS 1.87 1.83 2.29 2.20 2.77 2.34 1.72 5.74%
P/EPS 7.89 8.02 8.56 8.40 11.02 9.19 7.24 5.91%
EY 12.67 12.47 11.68 11.91 9.07 10.88 13.82 -5.64%
DY 2.49 0.00 0.00 7.27 1.56 0.00 0.00 -
P/NAPS 1.35 1.47 1.63 1.80 2.23 1.94 1.66 -12.90%

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