[TITIJYA] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -7.27%
YoY- -7.0%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 430,236 400,079 391,278 379,622 338,120 340,650 365,545 11.44%
PBT 108,964 91,591 94,930 101,140 110,180 111,083 116,594 -4.39%
Tax -28,796 -23,306 -23,681 -24,606 -27,644 -30,332 -33,394 -9.37%
NP 80,168 68,285 71,249 76,534 82,536 80,751 83,200 -2.43%
-
NP to SH 80,172 68,340 71,245 76,526 82,528 80,936 83,466 -2.64%
-
Tax Rate 26.43% 25.45% 24.95% 24.33% 25.09% 27.31% 28.64% -
Total Cost 350,068 331,794 320,029 303,088 255,584 259,899 282,345 15.36%
-
Net Worth 616,092 532,287 516,988 503,087 503,392 472,823 454,440 22.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 21,246 31,885 - 15,878 - -
Div Payout % - - 29.82% 41.67% - 19.62% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 616,092 532,287 516,988 503,087 503,392 472,823 454,440 22.42%
NOSH 400,059 357,239 354,102 354,287 354,501 352,853 352,279 8.82%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.63% 17.07% 18.21% 20.16% 24.41% 23.70% 22.76% -
ROE 13.01% 12.84% 13.78% 15.21% 16.39% 17.12% 18.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 107.54 111.99 110.50 107.15 95.38 96.54 103.77 2.40%
EPS 20.04 19.13 20.12 21.60 23.28 22.94 23.69 -10.52%
DPS 0.00 0.00 6.00 9.00 0.00 4.50 0.00 -
NAPS 1.54 1.49 1.46 1.42 1.42 1.34 1.29 12.49%
Adjusted Per Share Value based on latest NOSH - 354,036
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.07 27.96 27.34 26.53 23.63 23.81 25.55 11.43%
EPS 5.60 4.78 4.98 5.35 5.77 5.66 5.83 -2.64%
DPS 0.00 0.00 1.48 2.23 0.00 1.11 0.00 -
NAPS 0.4306 0.372 0.3613 0.3516 0.3518 0.3304 0.3176 22.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.60 1.44 1.47 1.80 1.60 1.99 1.98 -
P/RPS 1.49 1.29 1.33 1.68 1.68 2.06 1.91 -15.21%
P/EPS 7.98 7.53 7.31 8.33 6.87 8.68 8.36 -3.04%
EY 12.53 13.28 13.69 12.00 14.55 11.53 11.97 3.08%
DY 0.00 0.00 4.08 5.00 0.00 2.26 0.00 -
P/NAPS 1.04 0.97 1.01 1.27 1.13 1.49 1.53 -22.63%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 19/02/16 26/11/15 27/08/15 28/05/15 -
Price 1.70 1.60 1.43 1.55 1.79 1.81 1.90 -
P/RPS 1.58 1.43 1.29 1.45 1.88 1.87 1.83 -9.30%
P/EPS 8.48 8.36 7.11 7.18 7.69 7.89 8.02 3.77%
EY 11.79 11.96 14.07 13.94 13.01 12.67 12.47 -3.65%
DY 0.00 0.00 4.20 5.81 0.00 2.49 0.00 -
P/NAPS 1.10 1.07 0.98 1.09 1.26 1.35 1.47 -17.53%

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