[TITIJYA] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 39.65%
YoY- -14.64%
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 267,756 326,542 258,700 293,459 274,159 201,033 0 -
PBT 48,935 83,309 83,083 71,198 87,446 70,681 0 -
Tax -13,940 -22,446 -23,368 -17,761 -25,046 -19,442 0 -
NP 34,995 60,863 59,715 53,437 62,400 51,239 0 -
-
NP to SH 32,887 62,254 59,723 53,434 62,600 51,239 0 -
-
Tax Rate 28.49% 26.94% 28.13% 24.95% 28.64% 27.51% - -
Total Cost 232,761 265,679 198,985 240,022 211,759 149,794 0 -
-
Net Worth 1,303,406 1,223,255 633,296 516,989 454,440 322,835 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,359 6,721 - 15,934 - - - -
Div Payout % 10.21% 10.80% - 29.82% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,303,406 1,223,255 633,296 516,989 454,440 322,835 0 -
NOSH 1,344,424 1,344,424 403,333 354,102 352,279 296,179 0 -
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.07% 18.64% 23.08% 18.21% 22.76% 25.49% 0.00% -
ROE 2.52% 5.09% 9.43% 10.34% 13.78% 15.87% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.93 24.29 66.18 82.87 77.82 67.88 0.00 -
EPS 2.49 5.12 15.28 15.09 17.77 17.30 0.00 -
DPS 0.25 0.50 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.97 0.91 1.62 1.46 1.29 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 352,813
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.71 22.82 18.08 20.51 19.16 14.05 0.00 -
EPS 2.30 4.35 4.17 3.73 4.37 3.58 0.00 -
DPS 0.23 0.47 0.00 1.11 0.00 0.00 0.00 -
NAPS 0.9109 0.8549 0.4426 0.3613 0.3176 0.2256 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.30 0.53 1.79 1.47 1.98 1.88 0.00 -
P/RPS 1.51 2.18 2.70 1.77 2.54 2.77 0.00 -
P/EPS 12.26 11.44 11.72 9.74 11.14 10.87 0.00 -
EY 8.16 8.74 8.53 10.27 8.97 9.20 0.00 -
DY 0.83 0.94 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.31 0.58 1.10 1.01 1.53 1.72 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 26/05/17 26/05/16 28/05/15 21/05/14 - -
Price 0.29 0.37 1.61 1.43 1.90 2.12 0.00 -
P/RPS 1.46 1.52 2.43 1.73 2.44 3.12 0.00 -
P/EPS 11.85 7.99 10.54 9.48 10.69 12.25 0.00 -
EY 8.44 12.52 9.49 10.55 9.35 8.16 0.00 -
DY 0.86 1.35 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 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