[TITIJYA] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -8.05%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 398,482 423,108 400,079 359,950 376,542 337,451 340,650 10.96%
PBT 94,971 91,287 91,591 94,835 105,042 107,589 111,083 -9.87%
Tax -24,467 -23,594 -23,306 -23,047 -27,169 -29,196 -30,332 -13.28%
NP 70,504 67,693 68,285 71,788 77,873 78,393 80,751 -8.61%
-
NP to SH 70,568 67,751 68,340 71,770 78,054 78,576 80,936 -8.69%
-
Tax Rate 25.76% 25.85% 25.45% 24.30% 25.86% 27.14% 27.31% -
Total Cost 327,978 355,415 331,794 288,162 298,669 259,058 259,899 16.69%
-
Net Worth 547,650 616,092 531,338 515,108 502,731 503,392 473,639 10.11%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,619 15,931 15,931 15,905 15,905 30,032 30,032 -29.80%
Div Payout % 24.97% 23.51% 23.31% 22.16% 20.38% 38.22% 37.11% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 547,650 616,092 531,338 515,108 502,731 503,392 473,639 10.11%
NOSH 348,822 400,059 356,602 352,813 354,036 354,501 353,462 -0.87%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.69% 16.00% 17.07% 19.94% 20.68% 23.23% 23.70% -
ROE 12.89% 11.00% 12.86% 13.93% 15.53% 15.61% 17.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 114.24 105.76 112.19 102.02 106.36 95.19 96.38 11.94%
EPS 20.23 16.94 19.16 20.34 22.05 22.17 22.90 -7.89%
DPS 5.05 3.98 4.50 4.50 4.50 8.50 8.50 -29.21%
NAPS 1.57 1.54 1.49 1.46 1.42 1.42 1.34 11.08%
Adjusted Per Share Value based on latest NOSH - 352,813
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.47 31.29 29.59 26.62 27.85 24.96 25.20 10.94%
EPS 5.22 5.01 5.05 5.31 5.77 5.81 5.99 -8.72%
DPS 1.30 1.18 1.18 1.18 1.18 2.22 2.22 -29.89%
NAPS 0.4051 0.4557 0.393 0.381 0.3718 0.3723 0.3503 10.12%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.75 1.60 1.44 1.47 1.80 1.60 1.99 -
P/RPS 1.53 1.51 1.28 1.44 1.69 1.68 2.06 -17.91%
P/EPS 8.65 9.45 7.51 7.23 8.16 7.22 8.69 -0.30%
EY 11.56 10.58 13.31 13.84 12.25 13.85 11.51 0.28%
DY 2.89 2.49 3.13 3.06 2.50 5.31 4.27 -22.82%
P/NAPS 1.11 1.04 0.97 1.01 1.27 1.13 1.49 -17.74%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 25/08/16 26/05/16 19/02/16 26/11/15 27/08/15 -
Price 1.70 1.70 1.60 1.43 1.55 1.79 1.81 -
P/RPS 1.49 1.61 1.43 1.40 1.46 1.88 1.88 -14.29%
P/EPS 8.40 10.04 8.35 7.03 7.03 8.08 7.90 4.15%
EY 11.90 9.96 11.98 14.23 14.22 12.38 12.65 -3.97%
DY 2.97 2.34 2.81 3.15 2.90 4.75 4.70 -26.25%
P/NAPS 1.08 1.10 1.07 0.98 1.09 1.26 1.35 -13.76%

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