[TITIJYA] YoY TTM 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- 4.16%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 249,739 302,643 439,102 398,482 376,542 299,261 138,506 10.31%
PBT 31,515 84,178 112,802 94,971 105,042 107,508 45,546 -5.95%
Tax -10,400 -28,661 -37,150 -24,467 -27,169 -27,886 -12,728 -3.30%
NP 21,115 55,517 75,652 70,504 77,873 79,622 32,818 -7.08%
-
NP to SH 17,923 54,391 76,817 70,568 78,054 79,622 32,818 -9.58%
-
Tax Rate 33.00% 34.05% 32.93% 25.76% 25.86% 25.94% 27.95% -
Total Cost 228,624 247,126 363,450 327,978 298,669 219,639 105,688 13.71%
-
Net Worth 1,161,822 1,262,877 1,014,593 547,650 502,731 434,400 302,725 25.11%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,013 3,360 56,999 17,619 15,905 13,597 - -
Div Payout % 11.24% 6.18% 74.20% 24.97% 20.38% 17.08% - -
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 1,014,593 547,650 502,731 434,400 302,725 25.11%
NOSH 1,347,770 1,344,424 1,344,424 348,822 354,036 353,171 291,082 29.08%
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 8.45% 18.34% 17.23% 17.69% 20.68% 26.61% 23.69% -
ROE 1.54% 4.31% 7.57% 12.89% 15.53% 18.33% 10.84% -
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 19.78 22.53 38.52 114.24 106.36 84.74 47.58 -13.60%
EPS 1.42 4.05 6.74 20.23 22.05 22.54 11.27 -29.18%
DPS 0.16 0.25 5.00 5.05 4.50 3.85 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 18.47 22.38 32.48 29.47 27.85 22.13 10.24 10.32%
EPS 1.33 4.02 5.68 5.22 5.77 5.89 2.43 -9.55%
DPS 0.15 0.25 4.22 1.30 1.18 1.01 0.00 -
NAPS 0.8593 0.9341 0.7504 0.4051 0.3718 0.3213 0.2239 25.11%
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 1.47 1.33 1.82 1.53 1.69 2.18 3.17 -12.01%
P/EPS 20.43 7.41 10.39 8.65 8.16 8.21 13.39 7.29%
EY 4.89 13.49 9.63 11.56 12.25 12.19 7.47 -6.81%
DY 0.55 0.83 7.14 2.89 2.50 2.08 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 - -
Price 0.28 0.32 0.65 1.70 1.55 2.00 0.00 -
P/RPS 1.42 1.42 1.69 1.49 1.46 2.36 0.00 -
P/EPS 19.73 7.90 9.65 8.40 7.03 8.87 0.00 -
EY 5.07 12.65 10.37 11.90 14.22 11.27 0.00 -
DY 0.57 0.78 7.69 2.97 2.90 1.93 0.00 -
P/NAPS 0.30 0.34 0.73 1.08 1.09 1.63 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