[TITIJYA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 52.14%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 189,811 84,530 340,650 274,159 153,919 87,729 283,848 -23.47%
PBT 50,570 27,545 111,083 87,446 56,611 31,039 96,443 -34.89%
Tax -12,303 -6,911 -30,332 -25,046 -15,466 -8,047 -25,148 -37.83%
NP 38,267 20,634 80,751 62,400 41,145 22,992 71,295 -33.87%
-
NP to SH 38,263 20,632 80,936 62,600 41,145 22,992 71,295 -33.88%
-
Tax Rate 24.33% 25.09% 27.31% 28.64% 27.32% 25.93% 26.08% -
Total Cost 151,544 63,896 259,899 211,759 112,774 64,737 212,553 -20.14%
-
Net Worth 503,087 503,392 472,823 454,440 433,290 428,247 353,097 26.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,942 - 15,878 - - 14,040 12,281 18.94%
Div Payout % 41.67% - 19.62% - - 61.07% 17.23% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 503,087 503,392 472,823 454,440 433,290 428,247 353,097 26.53%
NOSH 354,287 354,501 352,853 352,279 352,268 351,022 307,041 9.98%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.16% 24.41% 23.70% 22.76% 26.73% 26.21% 25.12% -
ROE 7.61% 4.10% 17.12% 13.78% 9.50% 5.37% 20.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.58 23.84 96.54 77.82 43.69 24.99 92.45 -30.41%
EPS 10.80 5.82 22.94 17.77 11.68 6.55 23.22 -39.88%
DPS 4.50 0.00 4.50 0.00 0.00 4.00 4.00 8.14%
NAPS 1.42 1.42 1.34 1.29 1.23 1.22 1.15 15.05%
Adjusted Per Share Value based on latest NOSH - 353,459
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.26 5.91 23.81 19.16 10.76 6.13 19.84 -23.50%
EPS 2.67 1.44 5.66 4.37 2.88 1.61 4.98 -33.92%
DPS 1.11 0.00 1.11 0.00 0.00 0.98 0.86 18.48%
NAPS 0.3516 0.3518 0.3304 0.3176 0.3028 0.2993 0.2468 26.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.80 1.60 1.99 1.98 1.85 2.49 2.44 -
P/RPS 3.36 6.71 2.06 2.54 4.23 9.96 2.64 17.39%
P/EPS 16.67 27.49 8.68 11.14 15.84 38.02 10.51 35.89%
EY 6.00 3.64 11.53 8.97 6.31 2.63 9.52 -26.42%
DY 2.50 0.00 2.26 0.00 0.00 1.61 1.64 32.35%
P/NAPS 1.27 1.13 1.49 1.53 1.50 2.04 2.12 -28.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 26/11/15 27/08/15 28/05/15 16/02/15 28/11/14 27/08/14 -
Price 1.55 1.79 1.81 1.90 2.00 2.20 2.56 -
P/RPS 2.89 7.51 1.87 2.44 4.58 8.80 2.77 2.85%
P/EPS 14.35 30.76 7.89 10.69 17.12 33.59 11.02 19.18%
EY 6.97 3.25 12.67 9.35 5.84 2.98 9.07 -16.06%
DY 2.90 0.00 2.49 0.00 0.00 1.82 1.56 51.01%
P/NAPS 1.09 1.26 1.35 1.47 1.63 1.80 2.23 -37.86%

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