[TITIJYA] YoY Quarter Result on 31-Dec-2012 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 105,281 66,190 71,776 0 -
PBT 23,025 25,572 21,460 0 -
Tax -5,392 -7,419 -5,858 0 -
NP 17,633 18,153 15,602 0 -
-
NP to SH 17,631 18,153 15,602 0 -
-
Tax Rate 23.42% 29.01% 27.30% - -
Total Cost 87,648 48,037 56,174 0 -
-
Net Worth 502,731 434,400 302,725 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 15,931 - - - -
Div Payout % 90.36% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 502,731 434,400 302,725 0 -
NOSH 354,036 353,171 291,082 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.75% 27.43% 21.74% 0.00% -
ROE 3.51% 4.18% 5.15% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.74 18.74 24.66 0.00 -
EPS 4.98 5.14 5.36 0.00 -
DPS 4.50 0.00 0.00 0.00 -
NAPS 1.42 1.23 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.79 4.90 5.31 0.00 -
EPS 1.30 1.34 1.15 0.00 -
DPS 1.18 0.00 0.00 0.00 -
NAPS 0.3718 0.3213 0.2239 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/15 31/12/14 31/12/13 - -
Price 1.80 1.85 1.51 0.00 -
P/RPS 6.05 9.87 6.12 0.00 -
P/EPS 36.14 35.99 28.17 0.00 -
EY 2.77 2.78 3.55 0.00 -
DY 2.50 0.00 0.00 0.00 -
P/NAPS 1.27 1.50 1.45 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/02/16 16/02/15 28/02/14 - -
Price 1.55 2.00 1.73 0.00 -
P/RPS 5.21 10.67 7.02 0.00 -
P/EPS 31.12 38.91 32.28 0.00 -
EY 3.21 2.57 3.10 0.00 -
DY 2.90 0.00 0.00 0.00 -
P/NAPS 1.09 1.63 1.66 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