[TITIJYA] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 29.29%
YoY- 13.52%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 399,030 380,752 400,079 340,650 283,848 0 -
PBT 107,027 110,600 91,591 111,083 96,443 0 -
Tax -35,535 -34,217 -23,306 -30,332 -25,148 0 -
NP 71,492 76,383 68,285 80,751 71,295 0 -
-
NP to SH 72,900 76,735 68,340 80,936 71,295 0 -
-
Tax Rate 33.20% 30.94% 25.45% 27.31% 26.08% - -
Total Cost 327,538 304,369 331,794 259,899 212,553 0 -
-
Net Worth 1,236,652 650,630 532,287 472,823 353,097 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,360 - - 15,878 12,281 - -
Div Payout % 4.61% - - 19.62% 17.23% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,236,652 650,630 532,287 472,823 353,097 0 -
NOSH 1,344,424 394,321 357,239 352,853 307,041 0 -
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.92% 20.06% 17.07% 23.70% 25.12% 0.00% -
ROE 5.89% 11.79% 12.84% 17.12% 20.19% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.69 96.56 111.99 96.54 92.45 0.00 -
EPS 4.84 19.46 19.13 22.94 23.22 0.00 -
DPS 0.25 0.00 0.00 4.50 4.00 0.00 -
NAPS 0.92 1.65 1.49 1.34 1.15 0.78 3.35%
Adjusted Per Share Value based on latest NOSH - 353,462
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 29.51 28.16 29.59 25.20 20.99 0.00 -
EPS 5.39 5.68 5.05 5.99 5.27 0.00 -
DPS 0.25 0.00 0.00 1.17 0.91 0.00 -
NAPS 0.9147 0.4812 0.3937 0.3497 0.2612 0.78 3.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 0.385 1.63 1.44 1.99 2.44 0.00 -
P/RPS 1.30 1.69 1.29 2.06 2.64 0.00 -
P/EPS 7.10 8.38 7.53 8.68 10.51 0.00 -
EY 14.09 11.94 13.28 11.53 9.52 0.00 -
DY 0.65 0.00 0.00 2.26 1.64 0.00 -
P/NAPS 0.42 0.99 0.97 1.49 2.12 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/18 30/08/17 25/08/16 27/08/15 27/08/14 - -
Price 0.345 1.50 1.60 1.81 2.56 0.00 -
P/RPS 1.16 1.55 1.43 1.87 2.77 0.00 -
P/EPS 6.36 7.71 8.36 7.89 11.02 0.00 -
EY 15.72 12.97 11.96 12.67 9.07 0.00 -
DY 0.72 0.00 0.00 2.49 1.56 0.00 -
P/NAPS 0.38 0.91 1.07 1.35 2.23 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