[TITIJYA] QoQ 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- 14.64%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 66,491 120,240 66,190 87,729 82,815 62,527 71,776 -4.98%
PBT 23,637 30,835 25,572 31,039 25,762 25,135 21,460 6.67%
Tax -5,286 -9,580 -7,419 -8,047 -5,706 -6,714 -5,858 -6.63%
NP 18,351 21,255 18,153 22,992 20,056 18,421 15,602 11.45%
-
NP to SH 18,336 21,455 18,153 22,992 20,056 18,421 15,602 11.39%
-
Tax Rate 22.36% 31.07% 29.01% 25.93% 22.15% 26.71% 27.30% -
Total Cost 48,140 98,985 48,037 64,737 62,759 44,106 56,174 -9.80%
-
Net Worth 473,639 455,962 434,400 428,247 390,922 370,459 302,725 34.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,905 - - - 13,597 - - -
Div Payout % 86.75% - - - 67.80% - - -
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 473,639 455,962 434,400 428,247 390,922 370,459 302,725 34.88%
NOSH 353,462 353,459 353,171 351,022 339,932 339,870 291,082 13.86%
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 27.60% 17.68% 27.43% 26.21% 24.22% 29.46% 21.74% -
ROE 3.87% 4.71% 4.18% 5.37% 5.13% 4.97% 5.15% -
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 18.81 34.02 18.74 24.99 24.36 18.40 24.66 -16.55%
EPS 5.19 6.07 5.14 6.55 5.90 5.42 5.36 -2.13%
DPS 4.50 0.00 0.00 0.00 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 4.92 8.89 4.90 6.49 6.13 4.62 5.31 -4.97%
EPS 1.36 1.59 1.34 1.70 1.48 1.36 1.15 11.86%
DPS 1.18 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.3503 0.3373 0.3213 0.3168 0.2891 0.274 0.2239 34.87%
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 10.58 5.82 9.87 9.96 10.02 10.22 6.12 44.18%
P/EPS 38.36 32.62 35.99 38.02 41.36 34.69 28.17 22.92%
EY 2.61 3.07 2.78 2.63 2.42 2.88 3.55 -18.58%
DY 2.26 0.00 0.00 0.00 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 9.62 5.59 10.67 8.80 10.51 11.52 7.02 23.44%
P/EPS 34.89 31.30 38.91 33.59 43.39 39.11 32.28 5.33%
EY 2.87 3.19 2.57 2.98 2.30 2.56 3.10 -5.02%
DY 2.49 0.00 0.00 0.00 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