[TITIJYA] YoY Cumulative 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- 102.02%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 88,123 150,187 246,574 188,224 189,811 153,919 138,506 -7.25%
PBT 12,293 33,303 56,152 53,950 50,570 56,611 45,546 -19.60%
Tax -4,657 -9,523 -16,397 -13,464 -12,303 -15,466 -12,728 -15.42%
NP 7,636 23,780 39,755 40,486 38,267 41,145 32,818 -21.56%
-
NP to SH 5,063 22,064 40,573 40,491 38,263 41,145 32,818 -26.75%
-
Tax Rate 37.88% 28.60% 29.20% 24.96% 24.33% 27.32% 27.95% -
Total Cost 80,487 126,407 206,819 147,738 151,544 112,774 105,688 -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 - - 56,999 - 15,942 - - -
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 0.44% 1.75% 4.00% 7.39% 7.61% 9.50% 11.49% -
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 6.98 11.18 21.63 53.96 53.58 43.69 50.43 -28.06%
EPS 0.40 1.67 4.14 10.52 10.80 11.68 11.95 -43.21%
DPS 0.00 0.00 5.00 0.00 4.50 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 6.52 11.11 18.24 13.92 14.04 11.38 10.24 -7.24%
EPS 0.37 1.63 3.00 2.99 2.83 3.04 2.43 -26.91%
DPS 0.00 0.00 4.22 0.00 1.18 0.00 0.00 -
NAPS 0.8593 0.9341 0.7504 0.4051 0.3721 0.3205 0.2113 26.32%
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 4.16 2.68 3.24 3.24 3.36 4.23 2.99 5.65%
P/EPS 72.33 18.27 19.67 15.08 16.67 15.84 12.64 33.72%
EY 1.38 5.47 5.08 6.63 6.00 6.31 7.91 -25.23%
DY 0.00 0.00 7.14 0.00 2.50 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 4.01 2.86 3.01 3.15 2.89 4.58 3.43 2.63%
P/EPS 69.84 19.48 18.26 14.65 14.35 17.12 14.48 29.96%
EY 1.43 5.13 5.48 6.83 6.97 5.84 6.91 -23.08%
DY 0.00 0.00 7.69 0.00 2.90 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