[TITIJYA] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 4.09%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 344,933 391,278 365,545 268,044 0 -
PBT 110,777 94,930 116,594 94,241 0 -
Tax -31,157 -23,681 -33,394 -25,922 0 -
NP 79,620 71,249 83,200 68,318 0 -
-
NP to SH 79,630 71,245 83,466 68,318 0 -
-
Tax Rate 28.13% 24.95% 28.64% 27.51% - -
Total Cost 265,313 320,029 282,345 199,725 0 -
-
Net Worth 633,296 516,988 454,440 322,835 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 21,246 - - - -
Div Payout % - 29.82% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 633,296 516,988 454,440 322,835 0 -
NOSH 403,333 354,102 352,279 296,179 0 -
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 23.08% 18.21% 22.76% 25.49% 0.00% -
ROE 12.57% 13.78% 18.37% 21.16% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 88.24 110.50 103.77 90.50 0.00 -
EPS 20.37 20.12 23.69 23.07 0.00 -
DPS 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.62 1.46 1.29 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 339,870
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 25.51 28.94 27.04 19.83 0.00 -
EPS 5.89 5.27 6.17 5.05 0.00 -
DPS 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.4684 0.3824 0.3361 0.2388 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 1.79 1.47 1.98 1.88 0.00 -
P/RPS 2.03 1.33 1.91 2.08 0.00 -
P/EPS 8.79 7.31 8.36 8.15 0.00 -
EY 11.38 13.69 11.97 12.27 0.00 -
DY 0.00 4.08 0.00 0.00 0.00 -
P/NAPS 1.10 1.01 1.53 1.72 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/05/17 26/05/16 28/05/15 21/05/14 - -
Price 1.61 1.43 1.90 2.12 0.00 -
P/RPS 1.82 1.29 1.83 2.34 0.00 -
P/EPS 7.90 7.11 8.02 9.19 0.00 -
EY 12.65 14.07 12.47 10.88 0.00 -
DY 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.99 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