[TITIJYA] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 1.01%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 176,246 300,374 493,148 376,448 379,622 307,838 277,012 -7.25%
PBT 24,586 66,606 112,304 107,900 101,140 113,222 91,092 -19.60%
Tax -9,314 -19,046 -32,794 -26,928 -24,606 -30,932 -25,456 -15.42%
NP 15,272 47,560 79,510 80,972 76,534 82,290 65,636 -21.56%
-
NP to SH 10,126 44,128 81,146 80,982 76,526 82,290 65,636 -26.75%
-
Tax Rate 37.88% 28.60% 29.20% 24.96% 24.33% 27.32% 27.95% -
Total Cost 160,974 252,814 413,638 295,476 303,088 225,548 211,376 -4.43%
-
Net Worth 1,161,822 1,262,877 1,014,593 547,650 503,087 433,290 285,612 26.33%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 113,999 - 31,885 - - -
Div Payout % - - 140.49% - 41.67% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,161,822 1,262,877 1,014,593 547,650 503,087 433,290 285,612 26.33%
NOSH 1,347,770 1,344,424 1,344,424 403,333 354,287 352,268 274,627 30.34%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.67% 15.83% 16.12% 21.51% 20.16% 26.73% 23.69% -
ROE 0.87% 3.49% 8.00% 14.79% 15.21% 18.99% 22.98% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.96 22.36 43.26 107.92 107.15 87.39 100.87 -28.06%
EPS 0.80 3.34 8.28 21.04 21.60 23.36 23.90 -43.21%
DPS 0.00 0.00 10.00 0.00 9.00 0.00 0.00 -
NAPS 0.92 0.94 0.89 1.57 1.42 1.23 1.04 -2.02%
Adjusted Per Share Value based on latest NOSH - 403,333
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.32 20.99 34.46 26.31 26.53 21.51 19.36 -7.25%
EPS 0.71 3.08 5.67 5.66 5.35 5.75 4.59 -26.72%
DPS 0.00 0.00 7.97 0.00 2.23 0.00 0.00 -
NAPS 0.8119 0.8826 0.709 0.3827 0.3516 0.3028 0.1996 26.33%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.29 0.30 0.70 1.75 1.80 1.85 1.51 -
P/RPS 2.08 1.34 1.62 1.62 1.68 2.12 1.50 5.59%
P/EPS 36.17 9.13 9.83 7.54 8.33 7.92 6.32 33.72%
EY 2.76 10.95 10.17 13.27 12.00 12.63 15.83 -25.24%
DY 0.00 0.00 14.29 0.00 5.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.79 1.11 1.27 1.50 1.45 -22.25%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 26/02/19 28/02/18 23/02/17 19/02/16 16/02/15 28/02/14 -
Price 0.28 0.32 0.65 1.70 1.55 2.00 1.73 -
P/RPS 2.01 1.43 1.50 1.58 1.45 2.29 1.72 2.62%
P/EPS 34.92 9.74 9.13 7.32 7.18 8.56 7.24 29.96%
EY 2.86 10.26 10.95 13.66 13.94 11.68 13.82 -23.08%
DY 0.00 0.00 15.38 0.00 5.81 0.00 0.00 -
P/NAPS 0.30 0.34 0.73 1.08 1.09 1.63 1.66 -24.79%

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