[TITIJYA] YoY Quarter Result on 30-Jun-2014 [#4]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 8.88%
YoY--%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 122,052 106,620 66,491 82,815 0 -
PBT 27,517 20,393 23,637 25,762 0 -
Tax -10,849 -5,545 -5,286 -5,706 0 -
NP 16,668 14,848 18,351 20,056 0 -
-
NP to SH 17,012 14,906 18,336 20,056 0 -
-
Tax Rate 39.43% 27.19% 22.36% 22.15% - -
Total Cost 105,384 91,772 48,140 62,759 0 -
-
Net Worth 651,271 531,338 473,639 390,922 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 15,905 13,597 - -
Div Payout % - - 86.75% 67.80% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 651,271 531,338 473,639 390,922 0 -
NOSH 394,709 356,602 353,462 339,932 0 -
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.66% 13.93% 27.60% 24.22% 0.00% -
ROE 2.61% 2.81% 3.87% 5.13% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 30.92 29.90 18.81 24.36 0.00 -
EPS 4.31 4.18 5.19 5.90 0.00 -
DPS 0.00 0.00 4.50 4.00 0.00 -
NAPS 1.65 1.49 1.34 1.15 0.78 20.58%
Adjusted Per Share Value based on latest NOSH - 339,932
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.53 7.45 4.65 5.79 0.00 -
EPS 1.19 1.04 1.28 1.40 0.00 -
DPS 0.00 0.00 1.11 0.95 0.00 -
NAPS 0.4551 0.3713 0.331 0.2732 0.78 -12.59%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 1.63 1.44 1.99 2.44 0.00 -
P/RPS 5.27 4.82 10.58 10.02 0.00 -
P/EPS 37.82 34.45 38.36 41.36 0.00 -
EY 2.64 2.90 2.61 2.42 0.00 -
DY 0.00 0.00 2.26 1.64 0.00 -
P/NAPS 0.99 0.97 1.49 2.12 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/17 25/08/16 27/08/15 27/08/14 - -
Price 1.50 1.60 1.81 2.56 0.00 -
P/RPS 4.85 5.35 9.62 10.51 0.00 -
P/EPS 34.80 38.28 34.89 43.39 0.00 -
EY 2.87 2.61 2.87 2.30 0.00 -
DY 0.00 0.00 2.49 1.56 0.00 -
P/NAPS 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