[TITIJYA] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -0.57%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 363,060 399,030 448,594 439,102 376,256 380,752 365,310 -0.41%
PBT 95,786 107,027 110,826 112,802 111,644 110,600 103,476 -5.01%
Tax -32,036 -35,535 -33,295 -37,150 -35,052 -34,217 -28,913 7.07%
NP 63,750 71,492 77,531 75,652 76,592 76,383 74,563 -9.90%
-
NP to SH 64,070 72,900 79,266 76,817 77,256 76,735 74,629 -9.66%
-
Tax Rate 33.45% 33.20% 30.04% 32.93% 31.40% 30.94% 27.94% -
Total Cost 299,310 327,538 371,063 363,450 299,664 304,369 290,747 1.95%
-
Net Worth 1,263,449 1,236,652 1,223,255 1,014,593 696,390 651,271 633,296 58.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 60,360 60,360 56,999 56,999 - - 17,619 127.08%
Div Payout % 94.21% 82.80% 71.91% 74.20% - - 23.61% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,263,449 1,236,652 1,223,255 1,014,593 696,390 651,271 633,296 58.41%
NOSH 1,344,424 1,344,424 1,344,424 1,344,424 409,641 394,709 390,924 127.66%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.56% 17.92% 17.28% 17.23% 20.36% 20.06% 20.41% -
ROE 5.07% 5.89% 6.48% 7.57% 11.09% 11.78% 11.78% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.01 29.69 33.37 38.52 91.85 96.46 93.45 -56.25%
EPS 4.77 5.42 5.90 6.74 18.86 19.44 19.09 -60.29%
DPS 4.49 4.49 4.24 5.00 0.00 0.00 4.51 -0.29%
NAPS 0.94 0.92 0.91 0.89 1.70 1.65 1.62 -30.40%
Adjusted Per Share Value based on latest NOSH - 1,344,424
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.85 29.51 33.18 32.48 27.83 28.16 27.02 -0.41%
EPS 4.74 5.39 5.86 5.68 5.71 5.68 5.52 -9.64%
DPS 4.46 4.46 4.22 4.22 0.00 0.00 1.30 127.30%
NAPS 0.9345 0.9147 0.9048 0.7504 0.5151 0.4817 0.4684 58.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.325 0.385 0.53 0.70 1.46 1.63 1.79 -
P/RPS 1.20 1.30 1.59 1.82 1.59 1.69 1.92 -26.87%
P/EPS 6.82 7.10 8.99 10.39 7.74 8.38 9.38 -19.12%
EY 14.67 14.09 11.13 9.63 12.92 11.93 10.67 23.62%
DY 13.82 11.66 8.00 7.14 0.00 0.00 2.52 210.66%
P/NAPS 0.35 0.42 0.58 0.79 0.86 0.99 1.10 -53.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 26/05/17 -
Price 0.305 0.345 0.37 0.65 1.42 1.50 1.61 -
P/RPS 1.13 1.16 1.11 1.69 1.55 1.55 1.72 -24.40%
P/EPS 6.40 6.36 6.27 9.65 7.53 7.72 8.43 -16.76%
EY 15.63 15.72 15.94 10.37 13.28 12.96 11.86 20.18%
DY 14.72 13.02 11.46 7.69 0.00 0.00 2.80 202.03%
P/NAPS 0.32 0.38 0.41 0.73 0.84 0.91 0.99 -52.86%

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