[TITIJYA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -70.67%
YoY- -2.85%
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 380,752 258,700 188,224 107,559 400,079 293,459 189,811 59.12%
PBT 110,600 83,083 53,950 27,241 91,591 71,198 50,570 68.57%
Tax -34,217 -23,368 -13,464 -7,199 -23,306 -17,761 -12,303 97.89%
NP 76,383 59,715 40,486 20,042 68,285 53,437 38,267 58.59%
-
NP to SH 76,735 59,723 40,491 20,043 68,340 53,434 38,263 59.09%
-
Tax Rate 30.94% 28.13% 24.96% 26.43% 25.45% 24.95% 24.33% -
Total Cost 304,369 198,985 147,738 87,517 331,794 240,022 151,544 59.25%
-
Net Worth 650,630 633,296 547,650 616,092 532,287 516,989 503,087 18.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 15,934 15,942 -
Div Payout % - - - - - 29.82% 41.67% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 650,630 633,296 547,650 616,092 532,287 516,989 503,087 18.72%
NOSH 394,321 403,333 403,333 400,059 357,239 354,102 354,287 7.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.06% 23.08% 21.51% 18.63% 17.07% 18.21% 20.16% -
ROE 11.79% 9.43% 7.39% 3.25% 12.84% 10.34% 7.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 96.56 66.18 53.96 26.89 111.99 82.87 53.58 48.14%
EPS 19.46 15.28 10.52 5.01 19.13 15.09 10.80 48.12%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 4.50 -
NAPS 1.65 1.62 1.57 1.54 1.49 1.46 1.42 10.53%
Adjusted Per Share Value based on latest NOSH - 400,059
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.61 18.08 13.15 7.52 27.96 20.51 13.26 59.16%
EPS 5.36 4.17 2.83 1.40 4.78 3.73 2.67 59.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.11 1.11 -
NAPS 0.4547 0.4426 0.3827 0.4306 0.372 0.3613 0.3516 18.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.63 1.79 1.75 1.60 1.44 1.47 1.80 -
P/RPS 1.69 2.70 3.24 5.95 1.29 1.77 3.36 -36.78%
P/EPS 8.38 11.72 15.08 31.94 7.53 9.74 16.67 -36.80%
EY 11.94 8.53 6.63 3.13 13.28 10.27 6.00 58.27%
DY 0.00 0.00 0.00 0.00 0.00 3.06 2.50 -
P/NAPS 0.99 1.10 1.11 1.04 0.97 1.01 1.27 -15.31%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 23/02/17 25/11/16 25/08/16 26/05/16 19/02/16 -
Price 1.50 1.61 1.70 1.70 1.60 1.43 1.55 -
P/RPS 1.55 2.43 3.15 6.32 1.43 1.73 2.89 -34.01%
P/EPS 7.71 10.54 14.65 33.93 8.36 9.48 14.35 -33.93%
EY 12.97 9.49 6.83 2.95 11.96 10.55 6.97 51.34%
DY 0.00 0.00 0.00 0.00 0.00 3.15 2.90 -
P/NAPS 0.91 0.99 1.08 1.10 1.07 0.98 1.09 -11.34%

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