[TITIJYA] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -15.11%
YoY- -29.19%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 290,771 311,803 340,244 302,643 363,060 399,030 448,594 -25.08%
PBT 41,535 52,525 72,653 84,178 95,786 107,027 110,826 -47.98%
Tax -12,731 -15,266 -27,029 -28,661 -32,036 -35,535 -33,295 -47.28%
NP 28,804 37,259 45,624 55,517 63,750 71,492 77,531 -48.28%
-
NP to SH 26,112 34,924 43,533 54,391 64,070 72,900 79,266 -52.26%
-
Tax Rate 30.65% 29.06% 37.20% 34.05% 33.45% 33.20% 30.04% -
Total Cost 261,967 274,544 294,620 247,126 299,310 327,538 371,063 -20.69%
-
Net Worth 1,167,075 1,315,603 1,303,406 1,262,877 1,263,449 1,236,652 1,223,255 -3.08%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,013 2,013 3,360 3,360 60,360 60,360 56,999 -89.21%
Div Payout % 7.71% 5.77% 7.72% 6.18% 94.21% 82.80% 71.91% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,167,075 1,315,603 1,303,406 1,262,877 1,263,449 1,236,652 1,223,255 -3.08%
NOSH 1,345,653 1,344,424 1,344,424 1,344,424 1,344,424 1,344,424 1,344,424 0.06%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.91% 11.95% 13.41% 18.34% 17.56% 17.92% 17.28% -
ROE 2.24% 2.65% 3.34% 4.31% 5.07% 5.89% 6.48% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.92 23.23 25.32 22.53 27.01 29.69 33.37 -22.13%
EPS 2.06 2.60 3.24 4.05 4.77 5.42 5.90 -50.38%
DPS 0.16 0.15 0.25 0.25 4.49 4.49 4.24 -88.72%
NAPS 0.92 0.98 0.97 0.94 0.94 0.92 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 1,344,424
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.32 21.79 23.78 21.15 25.37 27.89 31.35 -25.08%
EPS 1.82 2.44 3.04 3.80 4.48 5.09 5.54 -52.35%
DPS 0.14 0.14 0.23 0.23 4.22 4.22 3.98 -89.24%
NAPS 0.8156 0.9194 0.9109 0.8826 0.883 0.8642 0.8549 -3.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.295 0.30 0.30 0.30 0.325 0.385 0.53 -
P/RPS 1.29 1.29 1.18 1.33 1.20 1.30 1.59 -13.00%
P/EPS 14.33 11.53 9.26 7.41 6.82 7.10 8.99 36.41%
EY 6.98 8.67 10.80 13.49 14.67 14.09 11.13 -26.71%
DY 0.54 0.50 0.83 0.83 13.82 11.66 8.00 -83.39%
P/NAPS 0.32 0.31 0.31 0.32 0.35 0.42 0.58 -32.70%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 26/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.295 0.295 0.29 0.32 0.305 0.345 0.37 -
P/RPS 1.29 1.27 1.15 1.42 1.13 1.16 1.11 10.52%
P/EPS 14.33 11.34 8.95 7.90 6.40 6.36 6.27 73.42%
EY 6.98 8.82 11.17 12.65 15.63 15.72 15.94 -42.30%
DY 0.54 0.51 0.86 0.78 14.72 13.02 11.46 -86.92%
P/NAPS 0.32 0.30 0.30 0.34 0.32 0.38 0.41 -15.21%

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