[TITIJYA] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 86.71%
YoY- 162.5%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 274,836 316,334 306,716 188,014 176,246 300,374 493,148 -9.28%
PBT 34,854 50,008 28,622 23,838 24,586 66,606 112,304 -17.70%
Tax -9,482 -21,152 -15,038 -11,392 -9,314 -19,046 -32,794 -18.67%
NP 25,372 28,856 13,584 12,446 15,272 47,560 79,510 -17.32%
-
NP to SH 13,970 16,012 8,820 3,360 10,126 44,128 81,146 -25.40%
-
Tax Rate 27.20% 42.30% 52.54% 47.79% 37.88% 28.60% 29.20% -
Total Cost 249,464 287,478 293,132 175,568 160,974 252,814 413,638 -8.07%
-
Net Worth 1,202,293 1,110,651 1,071,228 1,084,801 1,161,822 1,262,877 1,014,593 2.86%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 113,999 -
Div Payout % - - - - - - 140.49% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,202,293 1,110,651 1,071,228 1,084,801 1,161,822 1,262,877 1,014,593 2.86%
NOSH 1,430,927 1,430,927 1,359,640 1,358,403 1,347,770 1,344,424 1,344,424 1.04%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.23% 9.12% 4.43% 6.62% 8.67% 15.83% 16.12% -
ROE 1.16% 1.44% 0.82% 0.31% 0.87% 3.49% 8.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.57 24.21 24.05 14.73 13.96 22.36 43.26 -11.64%
EPS 1.04 1.22 0.70 0.26 0.80 3.34 8.28 -29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.90 0.85 0.84 0.85 0.92 0.94 0.89 0.18%
Adjusted Per Share Value based on latest NOSH - 1,359,640
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.21 22.11 21.43 13.14 12.32 20.99 34.46 -9.27%
EPS 0.98 1.12 0.62 0.23 0.71 3.08 5.67 -25.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.97 -
NAPS 0.8402 0.7762 0.7486 0.7581 0.8119 0.8826 0.709 2.86%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.255 0.24 0.265 0.41 0.29 0.30 0.70 -
P/RPS 1.24 0.99 1.10 2.78 2.08 1.34 1.62 -4.35%
P/EPS 24.38 19.59 38.32 155.73 36.17 9.13 9.83 16.33%
EY 4.10 5.11 2.61 0.64 2.76 10.95 10.17 -14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.29 -
P/NAPS 0.28 0.28 0.32 0.48 0.32 0.32 0.79 -15.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 25/02/22 26/02/21 28/02/20 26/02/19 28/02/18 -
Price 0.27 0.26 0.26 0.39 0.28 0.32 0.65 -
P/RPS 1.31 1.07 1.08 2.65 2.01 1.43 1.50 -2.23%
P/EPS 25.82 21.22 37.59 148.13 34.92 9.74 9.13 18.90%
EY 3.87 4.71 2.66 0.68 2.86 10.26 10.95 -15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.38 -
P/NAPS 0.30 0.31 0.31 0.46 0.30 0.34 0.73 -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