[TITIJYA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -73.2%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 399,030 326,542 246,574 103,063 380,752 258,700 188,224 65.25%
PBT 107,027 83,309 56,152 28,285 110,600 83,083 53,950 58.08%
Tax -35,535 -22,446 -16,397 -8,034 -34,217 -23,368 -13,464 91.31%
NP 71,492 60,863 39,755 20,251 76,383 59,715 40,486 46.24%
-
NP to SH 72,900 62,254 40,573 20,564 76,735 59,723 40,491 48.15%
-
Tax Rate 33.20% 26.94% 29.20% 28.40% 30.94% 28.13% 24.96% -
Total Cost 327,538 265,679 206,819 82,812 304,369 198,985 147,738 70.27%
-
Net Worth 1,236,652 1,223,255 1,014,593 696,390 650,630 633,296 547,650 72.37%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,360 6,721 56,999 - - - - -
Div Payout % 4.61% 10.80% 140.49% - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,236,652 1,223,255 1,014,593 696,390 650,630 633,296 547,650 72.37%
NOSH 1,344,424 1,344,424 1,344,424 409,641 394,321 403,333 403,333 123.63%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.92% 18.64% 16.12% 19.65% 20.06% 23.08% 21.51% -
ROE 5.89% 5.09% 4.00% 2.95% 11.79% 9.43% 7.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.69 24.29 21.63 25.16 96.56 66.18 53.96 -32.92%
EPS 4.84 5.12 4.14 5.02 19.46 15.28 10.52 -40.48%
DPS 0.25 0.50 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.89 1.70 1.65 1.62 1.57 -30.04%
Adjusted Per Share Value based on latest NOSH - 409,641
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.89 22.82 17.23 7.20 26.61 18.08 13.15 65.30%
EPS 5.09 4.35 2.84 1.44 5.36 4.17 2.83 48.05%
DPS 0.23 0.47 3.98 0.00 0.00 0.00 0.00 -
NAPS 0.8642 0.8549 0.709 0.4867 0.4547 0.4426 0.3827 72.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.385 0.53 0.70 1.46 1.63 1.79 1.75 -
P/RPS 1.30 2.18 3.24 5.80 1.69 2.70 3.24 -45.69%
P/EPS 7.10 11.44 19.67 29.08 8.38 11.72 15.08 -39.56%
EY 14.09 8.74 5.08 3.44 11.94 8.53 6.63 65.52%
DY 0.65 0.94 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.58 0.79 0.86 0.99 1.10 1.11 -47.77%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 26/05/17 23/02/17 -
Price 0.345 0.37 0.65 1.41 1.50 1.61 1.70 -
P/RPS 1.16 1.52 3.01 5.60 1.55 2.43 3.15 -48.71%
P/EPS 6.36 7.99 18.26 28.09 7.71 10.54 14.65 -42.75%
EY 15.72 12.52 5.48 3.56 12.97 9.49 6.83 74.58%
DY 0.72 1.35 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.73 0.83 0.91 0.99 1.08 -50.25%

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