[TITIJYA] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -12.11%
YoY- -17.07%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 311,803 340,244 302,643 363,060 399,030 448,594 439,102 -20.45%
PBT 52,525 72,653 84,178 95,786 107,027 110,826 112,802 -40.00%
Tax -15,266 -27,029 -28,661 -32,036 -35,535 -33,295 -37,150 -44.81%
NP 37,259 45,624 55,517 63,750 71,492 77,531 75,652 -37.71%
-
NP to SH 34,924 43,533 54,391 64,070 72,900 79,266 76,817 -40.95%
-
Tax Rate 29.06% 37.20% 34.05% 33.45% 33.20% 30.04% 32.93% -
Total Cost 274,544 294,620 247,126 299,310 327,538 371,063 363,450 -17.09%
-
Net Worth 1,315,603 1,303,406 1,262,877 1,263,449 1,236,652 1,223,255 1,014,593 18.96%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,013 3,360 3,360 60,360 60,360 56,999 56,999 -89.30%
Div Payout % 5.77% 7.72% 6.18% 94.21% 82.80% 71.91% 74.20% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,315,603 1,303,406 1,262,877 1,263,449 1,236,652 1,223,255 1,014,593 18.96%
NOSH 1,344,424 1,344,424 1,344,424 1,344,424 1,344,424 1,344,424 1,344,424 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.95% 13.41% 18.34% 17.56% 17.92% 17.28% 17.23% -
ROE 2.65% 3.34% 4.31% 5.07% 5.89% 6.48% 7.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.23 25.32 22.53 27.01 29.69 33.37 38.52 -28.68%
EPS 2.60 3.24 4.05 4.77 5.42 5.90 6.74 -47.10%
DPS 0.15 0.25 0.25 4.49 4.49 4.24 5.00 -90.40%
NAPS 0.98 0.97 0.94 0.94 0.92 0.91 0.89 6.65%
Adjusted Per Share Value based on latest NOSH - 1,344,424
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 23.06 25.17 22.38 26.85 29.51 33.18 32.48 -20.46%
EPS 2.58 3.22 4.02 4.74 5.39 5.86 5.68 -40.99%
DPS 0.15 0.25 0.25 4.46 4.46 4.22 4.22 -89.25%
NAPS 0.9731 0.9641 0.9341 0.9345 0.9147 0.9048 0.7504 18.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.30 0.30 0.30 0.325 0.385 0.53 0.70 -
P/RPS 1.29 1.18 1.33 1.20 1.30 1.59 1.82 -20.55%
P/EPS 11.53 9.26 7.41 6.82 7.10 8.99 10.39 7.20%
EY 8.67 10.80 13.49 14.67 14.09 11.13 9.63 -6.77%
DY 0.50 0.83 0.83 13.82 11.66 8.00 7.14 -83.09%
P/NAPS 0.31 0.31 0.32 0.35 0.42 0.58 0.79 -46.49%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 26/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.295 0.29 0.32 0.305 0.345 0.37 0.65 -
P/RPS 1.27 1.15 1.42 1.13 1.16 1.11 1.69 -17.38%
P/EPS 11.34 8.95 7.90 6.40 6.36 6.27 9.65 11.39%
EY 8.82 11.17 12.65 15.63 15.72 15.94 10.37 -10.25%
DY 0.51 0.86 0.78 14.72 13.02 11.46 7.69 -83.69%
P/NAPS 0.30 0.30 0.34 0.32 0.38 0.41 0.73 -44.81%

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