[TITIJYA] QoQ Cumulative 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- -67.75%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 340,650 274,159 153,919 87,729 283,848 201,033 138,506 82.50%
PBT 111,083 87,446 56,611 31,039 96,443 70,681 45,546 81.48%
Tax -30,332 -25,046 -15,466 -8,047 -25,148 -19,442 -12,728 78.69%
NP 80,751 62,400 41,145 22,992 71,295 51,239 32,818 82.56%
-
NP to SH 80,936 62,600 41,145 22,992 71,295 51,239 32,818 82.83%
-
Tax Rate 27.31% 28.64% 27.32% 25.93% 26.08% 27.51% 27.95% -
Total Cost 259,899 211,759 112,774 64,737 212,553 149,794 105,688 82.48%
-
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 - - 14,040 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% 13.78% 9.50% 5.37% 20.19% 15.87% 11.49% -
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 77.82 43.69 24.99 92.45 67.88 50.43 54.35%
EPS 22.94 17.77 11.68 6.55 23.22 17.30 11.95 54.64%
DPS 4.50 0.00 0.00 4.00 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 25.20 20.28 11.38 6.49 20.99 14.87 10.24 82.57%
EPS 5.99 4.63 3.04 1.70 5.27 3.79 2.43 82.78%
DPS 1.17 0.00 0.00 1.04 0.91 0.00 0.00 -
NAPS 0.3497 0.3361 0.3205 0.3168 0.2612 0.2388 0.2113 40.04%
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 2.54 4.23 9.96 2.64 2.77 2.99 -22.04%
P/EPS 8.68 11.14 15.84 38.02 10.51 10.87 12.64 -22.21%
EY 11.53 8.97 6.31 2.63 9.52 9.20 7.91 28.64%
DY 2.26 0.00 0.00 1.61 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 2.44 4.58 8.80 2.77 3.12 3.43 -33.33%
P/EPS 7.89 10.69 17.12 33.59 11.02 12.25 14.48 -33.36%
EY 12.67 9.35 5.84 2.98 9.07 8.16 6.91 49.97%
DY 2.49 0.00 0.00 1.82 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