[TITIJYA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 391,278 365,545 268,044 0 -
PBT 94,930 116,594 94,241 0 -
Tax -23,681 -33,394 -25,922 0 -
NP 71,249 83,200 68,318 0 -
-
NP to SH 71,245 83,466 68,318 0 -
-
Tax Rate 24.95% 28.64% 27.51% - -
Total Cost 320,029 282,345 199,725 0 -
-
Net Worth 516,988 454,440 322,835 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 21,246 - - - -
Div Payout % 29.82% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 516,988 454,440 322,835 0 -
NOSH 354,102 352,279 296,179 0 -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.21% 22.76% 25.49% 0.00% -
ROE 13.78% 18.37% 21.16% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 110.50 103.77 90.50 0.00 -
EPS 20.12 23.69 23.07 0.00 -
DPS 6.00 0.00 0.00 0.00 -
NAPS 1.46 1.29 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 28.94 27.04 19.83 0.00 -
EPS 5.27 6.17 5.05 0.00 -
DPS 1.57 0.00 0.00 0.00 -
NAPS 0.3824 0.3361 0.2388 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/03/16 31/03/15 31/03/14 - -
Price 1.47 1.98 1.88 0.00 -
P/RPS 1.33 1.91 2.08 0.00 -
P/EPS 7.31 8.36 8.15 0.00 -
EY 13.69 11.97 12.27 0.00 -
DY 4.08 0.00 0.00 0.00 -
P/NAPS 1.01 1.53 1.72 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/05/16 28/05/15 21/05/14 - -
Price 1.43 1.90 2.12 0.00 -
P/RPS 1.29 1.83 2.34 0.00 -
P/EPS 7.11 8.02 9.19 0.00 -
EY 14.07 12.47 10.88 0.00 -
DY 4.20 0.00 0.00 0.00 -
P/NAPS 0.98 1.47 1.94 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