[TITIJYA] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 338,120 350,916 266,920 0 -
PBT 110,180 124,156 96,344 0 -
Tax -27,644 -32,188 -27,480 0 -
NP 82,536 91,968 68,864 0 -
-
NP to SH 82,528 91,968 68,864 0 -
-
Tax Rate 25.09% 25.93% 28.52% - -
Total Cost 255,584 258,948 198,056 0 -
-
Net Worth 503,392 428,247 219,394 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 56,163 - - -
Div Payout % - 61.07% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 503,392 428,247 219,394 0 -
NOSH 354,501 351,022 258,110 0 -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.41% 26.21% 25.80% 0.00% -
ROE 16.39% 21.48% 31.39% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 95.38 99.97 103.41 0.00 -
EPS 23.28 26.20 26.68 0.00 -
DPS 0.00 16.00 0.00 0.00 -
NAPS 1.42 1.22 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.01 25.96 19.74 0.00 -
EPS 6.10 6.80 5.09 0.00 -
DPS 0.00 4.15 0.00 0.00 -
NAPS 0.3723 0.3168 0.1623 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/09/15 30/09/14 - - -
Price 1.60 2.49 0.00 0.00 -
P/RPS 1.68 2.49 0.00 0.00 -
P/EPS 6.87 9.50 0.00 0.00 -
EY 14.55 10.52 0.00 0.00 -
DY 0.00 6.43 0.00 0.00 -
P/NAPS 1.13 2.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/15 28/11/14 22/11/13 - -
Price 1.79 2.20 0.00 0.00 -
P/RPS 1.88 2.20 0.00 0.00 -
P/EPS 7.69 8.40 0.00 0.00 -
EY 13.01 11.91 0.00 0.00 -
DY 0.00 7.27 0.00 0.00 -
P/NAPS 1.26 1.80 0.00 0.00 -

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