[TITIJYA] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -10.52%
YoY- 25.37%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 338,120 340,650 365,545 307,838 350,916 283,848 268,044 16.72%
PBT 110,180 111,083 116,594 113,222 124,156 96,443 94,241 10.96%
Tax -27,644 -30,332 -33,394 -30,932 -32,188 -25,148 -25,922 4.37%
NP 82,536 80,751 83,200 82,290 91,968 71,295 68,318 13.41%
-
NP to SH 82,528 80,936 83,466 82,290 91,968 71,295 68,318 13.41%
-
Tax Rate 25.09% 27.31% 28.64% 27.32% 25.93% 26.08% 27.51% -
Total Cost 255,584 259,899 282,345 225,548 258,948 212,553 199,725 17.85%
-
Net Worth 503,392 472,823 454,440 433,290 428,247 353,097 322,835 34.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 15,878 - - 56,163 12,281 - -
Div Payout % - 19.62% - - 61.07% 17.23% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 503,392 472,823 454,440 433,290 428,247 353,097 322,835 34.43%
NOSH 354,501 352,853 352,279 352,268 351,022 307,041 296,179 12.71%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.41% 23.70% 22.76% 26.73% 26.21% 25.12% 25.49% -
ROE 16.39% 17.12% 18.37% 18.99% 21.48% 20.19% 21.16% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.38 96.54 103.77 87.39 99.97 92.45 90.50 3.55%
EPS 23.28 22.94 23.69 23.36 26.20 23.22 23.07 0.60%
DPS 0.00 4.50 0.00 0.00 16.00 4.00 0.00 -
NAPS 1.42 1.34 1.29 1.23 1.22 1.15 1.09 19.26%
Adjusted Per Share Value based on latest NOSH - 353,171
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.63 23.81 25.55 21.51 24.52 19.84 18.73 16.74%
EPS 5.77 5.66 5.83 5.75 6.43 4.98 4.77 13.51%
DPS 0.00 1.11 0.00 0.00 3.92 0.86 0.00 -
NAPS 0.3518 0.3304 0.3176 0.3028 0.2993 0.2468 0.2256 34.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.60 1.99 1.98 1.85 2.49 2.44 1.88 -
P/RPS 1.68 2.06 1.91 2.12 2.49 2.64 2.08 -13.25%
P/EPS 6.87 8.68 8.36 7.92 9.50 10.51 8.15 -10.75%
EY 14.55 11.53 11.97 12.63 10.52 9.52 12.27 12.02%
DY 0.00 2.26 0.00 0.00 6.43 1.64 0.00 -
P/NAPS 1.13 1.49 1.53 1.50 2.04 2.12 1.72 -24.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 16/02/15 28/11/14 27/08/14 21/05/14 -
Price 1.79 1.81 1.90 2.00 2.20 2.56 2.12 -
P/RPS 1.88 1.87 1.83 2.29 2.20 2.77 2.34 -13.56%
P/EPS 7.69 7.89 8.02 8.56 8.40 11.02 9.19 -11.19%
EY 13.01 12.67 12.47 11.68 11.91 9.07 10.88 12.64%
DY 0.00 2.49 0.00 0.00 7.27 1.56 0.00 -
P/NAPS 1.26 1.35 1.47 1.63 1.80 2.23 1.94 -24.98%

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