[TITIJYA] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 1.43%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 379,622 338,120 340,650 365,545 307,838 350,916 283,848 21.32%
PBT 101,140 110,180 111,083 116,594 113,222 124,156 96,443 3.21%
Tax -24,606 -27,644 -30,332 -33,394 -30,932 -32,188 -25,148 -1.43%
NP 76,534 82,536 80,751 83,200 82,290 91,968 71,295 4.82%
-
NP to SH 76,526 82,528 80,936 83,466 82,290 91,968 71,295 4.81%
-
Tax Rate 24.33% 25.09% 27.31% 28.64% 27.32% 25.93% 26.08% -
Total Cost 303,088 255,584 259,899 282,345 225,548 258,948 212,553 26.60%
-
Net Worth 503,087 503,392 472,823 454,440 433,290 428,247 353,097 26.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 31,885 - 15,878 - - 56,163 12,281 88.57%
Div Payout % 41.67% - 19.62% - - 61.07% 17.23% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 503,087 503,392 472,823 454,440 433,290 428,247 353,097 26.53%
NOSH 354,287 354,501 352,853 352,279 352,268 351,022 307,041 9.98%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.16% 24.41% 23.70% 22.76% 26.73% 26.21% 25.12% -
ROE 15.21% 16.39% 17.12% 18.37% 18.99% 21.48% 20.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 107.15 95.38 96.54 103.77 87.39 99.97 92.45 10.30%
EPS 21.60 23.28 22.94 23.69 23.36 26.20 23.22 -4.69%
DPS 9.00 0.00 4.50 0.00 0.00 16.00 4.00 71.45%
NAPS 1.42 1.42 1.34 1.29 1.23 1.22 1.15 15.05%
Adjusted Per Share Value based on latest NOSH - 353,459
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.53 23.63 23.81 25.55 21.51 24.52 19.84 21.31%
EPS 5.35 5.77 5.66 5.83 5.75 6.43 4.98 4.88%
DPS 2.23 0.00 1.11 0.00 0.00 3.92 0.86 88.41%
NAPS 0.3516 0.3518 0.3304 0.3176 0.3028 0.2993 0.2468 26.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.80 1.60 1.99 1.98 1.85 2.49 2.44 -
P/RPS 1.68 1.68 2.06 1.91 2.12 2.49 2.64 -25.95%
P/EPS 8.33 6.87 8.68 8.36 7.92 9.50 10.51 -14.32%
EY 12.00 14.55 11.53 11.97 12.63 10.52 9.52 16.63%
DY 5.00 0.00 2.26 0.00 0.00 6.43 1.64 109.83%
P/NAPS 1.27 1.13 1.49 1.53 1.50 2.04 2.12 -28.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 26/11/15 27/08/15 28/05/15 16/02/15 28/11/14 27/08/14 -
Price 1.55 1.79 1.81 1.90 2.00 2.20 2.56 -
P/RPS 1.45 1.88 1.87 1.83 2.29 2.20 2.77 -34.97%
P/EPS 7.18 7.69 7.89 8.02 8.56 8.40 11.02 -24.78%
EY 13.94 13.01 12.67 12.47 11.68 11.91 9.07 33.07%
DY 5.81 0.00 2.49 0.00 0.00 7.27 1.56 139.69%
P/NAPS 1.09 1.26 1.35 1.47 1.63 1.80 2.23 -37.86%

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