[TITIJYA] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 3.81%
YoY- 61.31%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 376,542 337,451 340,650 356,974 299,261 304,847 283,848 20.66%
PBT 105,042 107,589 111,083 113,208 107,508 103,396 96,443 5.84%
Tax -27,169 -29,196 -30,332 -30,752 -27,886 -26,325 -25,148 5.27%
NP 77,873 78,393 80,751 82,456 79,622 77,071 71,295 6.04%
-
NP to SH 78,054 78,576 80,936 82,656 79,622 77,071 71,295 6.20%
-
Tax Rate 25.86% 27.14% 27.31% 27.16% 25.94% 25.46% 26.08% -
Total Cost 298,669 259,058 259,899 274,518 219,639 227,776 212,553 25.37%
-
Net Worth 502,731 503,392 473,639 455,962 434,400 428,247 390,922 18.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,905 30,032 30,032 13,597 13,597 13,597 13,597 10.98%
Div Payout % 20.38% 38.22% 37.11% 16.45% 17.08% 17.64% 19.07% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 502,731 503,392 473,639 455,962 434,400 428,247 390,922 18.20%
NOSH 354,036 354,501 353,462 353,459 353,171 351,022 339,932 2.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.68% 23.23% 23.70% 23.10% 26.61% 25.28% 25.12% -
ROE 15.53% 15.61% 17.09% 18.13% 18.33% 18.00% 18.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.36 95.19 96.38 100.99 84.74 86.85 83.50 17.45%
EPS 22.05 22.17 22.90 23.38 22.54 21.96 20.97 3.39%
DPS 4.50 8.50 8.50 3.85 3.85 3.87 4.00 8.14%
NAPS 1.42 1.42 1.34 1.29 1.23 1.22 1.15 15.05%
Adjusted Per Share Value based on latest NOSH - 353,459
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.85 24.96 25.20 26.40 22.13 22.55 20.99 20.68%
EPS 5.77 5.81 5.99 6.11 5.89 5.70 5.27 6.21%
DPS 1.18 2.22 2.22 1.01 1.01 1.01 1.01 10.89%
NAPS 0.3718 0.3723 0.3503 0.3373 0.3213 0.3168 0.2891 18.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.80 1.60 1.99 1.98 1.85 2.49 2.44 -
P/RPS 1.69 1.68 2.06 1.96 2.18 2.87 2.92 -30.48%
P/EPS 8.16 7.22 8.69 8.47 8.21 11.34 11.63 -20.98%
EY 12.25 13.85 11.51 11.81 12.19 8.82 8.60 26.51%
DY 2.50 5.31 4.27 1.94 2.08 1.56 1.64 32.35%
P/NAPS 1.27 1.13 1.49 1.53 1.50 2.04 2.12 -28.87%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 26/11/15 27/08/15 28/05/15 16/02/15 28/11/14 27/08/14 -
Price 1.55 1.79 1.81 1.90 2.00 2.20 2.56 -
P/RPS 1.46 1.88 1.88 1.88 2.36 2.53 3.07 -38.99%
P/EPS 7.03 8.08 7.90 8.12 8.87 10.02 12.21 -30.72%
EY 14.22 12.38 12.65 12.31 11.27 9.98 8.19 44.31%
DY 2.90 4.75 4.70 2.02 1.93 1.76 1.56 51.01%
P/NAPS 1.09 1.26 1.35 1.47 1.63 1.80 2.23 -37.86%

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