[TITIJYA] YoY Cumulative 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- 273.41%
YoY- 162.5%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 137,418 158,167 153,358 94,007 88,123 150,187 246,574 -9.28%
PBT 17,427 25,004 14,311 11,919 12,293 33,303 56,152 -17.70%
Tax -4,741 -10,576 -7,519 -5,696 -4,657 -9,523 -16,397 -18.67%
NP 12,686 14,428 6,792 6,223 7,636 23,780 39,755 -17.32%
-
NP to SH 6,985 8,006 4,410 1,680 5,063 22,064 40,573 -25.40%
-
Tax Rate 27.20% 42.30% 52.54% 47.79% 37.88% 28.60% 29.20% -
Total Cost 124,732 143,739 146,566 87,784 80,487 126,407 206,819 -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 - - - - - - 56,999 -
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 0.58% 0.72% 0.41% 0.15% 0.44% 1.75% 4.00% -
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 10.29 12.10 12.03 7.37 6.98 11.18 21.63 -11.64%
EPS 0.52 0.61 0.35 0.13 0.40 1.67 4.14 -29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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 10.16 11.70 11.34 6.95 6.52 11.11 18.24 -9.28%
EPS 0.52 0.59 0.33 0.12 0.37 1.63 3.00 -25.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.22 -
NAPS 0.8893 0.8215 0.7923 0.8024 0.8593 0.9341 0.7504 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 2.48 1.98 2.20 5.57 4.16 2.68 3.24 -4.35%
P/EPS 48.77 39.17 76.63 311.46 72.33 18.27 19.67 16.33%
EY 2.05 2.55 1.30 0.32 1.38 5.47 5.08 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
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 2.62 2.15 2.16 5.29 4.01 2.86 3.01 -2.28%
P/EPS 51.64 42.43 75.19 296.27 69.84 19.48 18.26 18.90%
EY 1.94 2.36 1.33 0.34 1.43 5.13 5.48 -15.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
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