[TITIJYA] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -1.67%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 493,148 412,252 380,752 344,933 376,448 430,236 400,079 14.91%
PBT 112,304 113,140 110,600 110,777 107,900 108,964 91,591 14.51%
Tax -32,794 -32,136 -34,217 -31,157 -26,928 -28,796 -23,306 25.49%
NP 79,510 81,004 76,383 79,620 80,972 80,168 68,285 10.64%
-
NP to SH 81,146 82,256 76,735 79,630 80,982 80,172 68,340 12.09%
-
Tax Rate 29.20% 28.40% 30.94% 28.13% 24.96% 26.43% 25.45% -
Total Cost 413,638 331,248 304,369 265,313 295,476 350,068 331,794 15.78%
-
Net Worth 1,014,593 696,390 650,630 633,296 547,650 616,092 532,287 53.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 113,999 - - - - - - -
Div Payout % 140.49% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,014,593 696,390 650,630 633,296 547,650 616,092 532,287 53.55%
NOSH 1,344,424 409,641 394,321 403,333 403,333 400,059 357,239 141.36%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.12% 19.65% 20.06% 23.08% 21.51% 18.63% 17.07% -
ROE 8.00% 11.81% 11.79% 12.57% 14.79% 13.01% 12.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.26 100.64 96.56 88.24 107.92 107.54 111.99 -46.86%
EPS 8.28 20.08 19.46 20.37 21.04 20.04 19.13 -42.69%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.70 1.65 1.62 1.57 1.54 1.49 -29.00%
Adjusted Per Share Value based on latest NOSH - 403,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 36.48 30.49 28.16 25.51 27.84 31.82 29.59 14.93%
EPS 6.00 6.08 5.68 5.89 5.99 5.93 5.05 12.14%
DPS 8.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7504 0.5151 0.4812 0.4684 0.4051 0.4557 0.3937 53.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.70 1.46 1.63 1.79 1.75 1.60 1.44 -
P/RPS 1.62 1.45 1.69 2.03 1.62 1.49 1.29 16.35%
P/EPS 9.83 7.27 8.38 8.79 7.54 7.98 7.53 19.38%
EY 10.17 13.75 11.94 11.38 13.27 12.53 13.28 -16.25%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.99 1.10 1.11 1.04 0.97 -12.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 26/05/17 23/02/17 25/11/16 25/08/16 -
Price 0.65 1.41 1.50 1.61 1.70 1.70 1.60 -
P/RPS 1.50 1.40 1.55 1.82 1.58 1.58 1.43 3.22%
P/EPS 9.13 7.02 7.71 7.90 7.32 8.48 8.36 6.03%
EY 10.95 14.24 12.97 12.65 13.66 11.79 11.96 -5.69%
DY 15.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.91 0.99 1.08 1.10 1.07 -22.44%

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