[TITIJYA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 85.45%
YoY- -7.0%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 107,559 400,079 293,459 189,811 84,530 340,650 274,159 -46.31%
PBT 27,241 91,591 71,198 50,570 27,545 111,083 87,446 -53.94%
Tax -7,199 -23,306 -17,761 -12,303 -6,911 -30,332 -25,046 -56.34%
NP 20,042 68,285 53,437 38,267 20,634 80,751 62,400 -53.00%
-
NP to SH 20,043 68,340 53,434 38,263 20,632 80,936 62,600 -53.10%
-
Tax Rate 26.43% 25.45% 24.95% 24.33% 25.09% 27.31% 28.64% -
Total Cost 87,517 331,794 240,022 151,544 63,896 259,899 211,759 -44.42%
-
Net Worth 616,092 532,287 516,989 503,087 503,392 472,823 454,440 22.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 15,934 15,942 - 15,878 - -
Div Payout % - - 29.82% 41.67% - 19.62% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 616,092 532,287 516,989 503,087 503,392 472,823 454,440 22.42%
NOSH 400,059 357,239 354,102 354,287 354,501 352,853 352,279 8.82%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.63% 17.07% 18.21% 20.16% 24.41% 23.70% 22.76% -
ROE 3.25% 12.84% 10.34% 7.61% 4.10% 17.12% 13.78% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.89 111.99 82.87 53.58 23.84 96.54 77.82 -50.66%
EPS 5.01 19.13 15.09 10.80 5.82 22.94 17.77 -56.90%
DPS 0.00 0.00 4.50 4.50 0.00 4.50 0.00 -
NAPS 1.54 1.49 1.46 1.42 1.42 1.34 1.29 12.49%
Adjusted Per Share Value based on latest NOSH - 354,036
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.52 27.96 20.51 13.26 5.91 23.81 19.16 -46.30%
EPS 1.40 4.78 3.73 2.67 1.44 5.66 4.37 -53.08%
DPS 0.00 0.00 1.11 1.11 0.00 1.11 0.00 -
NAPS 0.4306 0.372 0.3613 0.3516 0.3518 0.3304 0.3176 22.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.60 1.44 1.47 1.80 1.60 1.99 1.98 -
P/RPS 5.95 1.29 1.77 3.36 6.71 2.06 2.54 76.10%
P/EPS 31.94 7.53 9.74 16.67 27.49 8.68 11.14 101.43%
EY 3.13 13.28 10.27 6.00 3.64 11.53 8.97 -50.34%
DY 0.00 0.00 3.06 2.50 0.00 2.26 0.00 -
P/NAPS 1.04 0.97 1.01 1.27 1.13 1.49 1.53 -22.63%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 19/02/16 26/11/15 27/08/15 28/05/15 -
Price 1.70 1.60 1.43 1.55 1.79 1.81 1.90 -
P/RPS 6.32 1.43 1.73 2.89 7.51 1.87 2.44 88.27%
P/EPS 33.93 8.36 9.48 14.35 30.76 7.89 10.69 115.52%
EY 2.95 11.96 10.55 6.97 3.25 12.67 9.35 -53.55%
DY 0.00 0.00 3.15 2.90 0.00 2.49 0.00 -
P/NAPS 1.10 1.07 0.98 1.09 1.26 1.35 1.47 -17.53%

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