[TITIJYA] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 39.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 356,974 299,261 304,847 283,848 201,033 138,506 66,730 206.18%
PBT 113,208 107,508 103,396 96,443 70,681 45,546 24,086 180.85%
Tax -30,752 -27,886 -26,325 -25,148 -19,442 -12,728 -6,870 171.85%
NP 82,456 79,622 77,071 71,295 51,239 32,818 17,216 184.40%
-
NP to SH 82,656 79,622 77,071 71,295 51,239 32,818 17,216 184.86%
-
Tax Rate 27.16% 25.94% 25.46% 26.08% 27.51% 27.95% 28.52% -
Total Cost 274,518 219,639 227,776 212,553 149,794 105,688 49,514 213.58%
-
Net Worth 455,962 434,400 428,247 390,922 370,459 302,725 219,394 62.92%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 13,597 13,597 13,597 13,597 - - - -
Div Payout % 16.45% 17.08% 17.64% 19.07% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 455,962 434,400 428,247 390,922 370,459 302,725 219,394 62.92%
NOSH 353,459 353,171 351,022 339,932 339,870 291,082 258,110 23.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.10% 26.61% 25.28% 25.12% 25.49% 23.69% 25.80% -
ROE 18.13% 18.33% 18.00% 18.24% 13.83% 10.84% 7.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 100.99 84.74 86.85 83.50 59.15 47.58 25.85 148.25%
EPS 23.38 22.54 21.96 20.97 15.08 11.27 6.67 130.92%
DPS 3.85 3.85 3.87 4.00 0.00 0.00 0.00 -
NAPS 1.29 1.23 1.22 1.15 1.09 1.04 0.85 32.09%
Adjusted Per Share Value based on latest NOSH - 339,932
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.40 22.13 22.55 20.99 14.87 10.24 4.94 205.98%
EPS 6.11 5.89 5.70 5.27 3.79 2.43 1.27 185.25%
DPS 1.01 1.01 1.01 1.01 0.00 0.00 0.00 -
NAPS 0.3373 0.3213 0.3168 0.2891 0.274 0.2239 0.1623 62.92%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 1.98 1.85 2.49 2.44 1.88 1.51 0.00 -
P/RPS 1.96 2.18 2.87 2.92 3.18 3.17 0.00 -
P/EPS 8.47 8.21 11.34 11.63 12.47 13.39 0.00 -
EY 11.81 12.19 8.82 8.60 8.02 7.47 0.00 -
DY 1.94 2.08 1.56 1.64 0.00 0.00 0.00 -
P/NAPS 1.53 1.50 2.04 2.12 1.72 1.45 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 16/02/15 28/11/14 27/08/14 - - - -
Price 1.90 2.00 2.20 2.56 0.00 0.00 0.00 -
P/RPS 1.88 2.36 2.53 3.07 0.00 0.00 0.00 -
P/EPS 8.12 8.87 10.02 12.21 0.00 0.00 0.00 -
EY 12.31 11.27 9.98 8.19 0.00 0.00 0.00 -
DY 2.02 1.93 1.76 1.56 0.00 0.00 0.00 -
P/NAPS 1.47 1.63 1.80 2.23 0.00 0.00 0.00 -

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