[TITIJYA] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[TITIJYA] TITIJAYA LAND BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 8.1%
YoY- 347.67%
Quarter Report
Latest QR
Upcoming QR
TITIJYA's Result
TITIJYA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 340,650 356,974 299,261 304,847 283,848 201,033 138,506 82.50%
PBT 111,083 113,208 107,508 103,396 96,443 70,681 45,546 81.48%
Tax -30,332 -30,752 -27,886 -26,325 -25,148 -19,442 -12,728 78.69%
NP 80,751 82,456 79,622 77,071 71,295 51,239 32,818 82.56%
-
NP to SH 80,936 82,656 79,622 77,071 71,295 51,239 32,818 82.83%
-
Tax Rate 27.31% 27.16% 25.94% 25.46% 26.08% 27.51% 27.95% -
Total Cost 259,899 274,518 219,639 227,776 212,553 149,794 105,688 82.48%
-
Net Worth 473,639 455,962 434,400 428,247 390,922 370,459 302,725 34.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 30,032 13,597 13,597 13,597 13,597 - - -
Div Payout % 37.11% 16.45% 17.08% 17.64% 19.07% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 473,639 455,962 434,400 428,247 390,922 370,459 302,725 34.88%
NOSH 353,462 353,459 353,171 351,022 339,932 339,870 291,082 13.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.70% 23.10% 26.61% 25.28% 25.12% 25.49% 23.69% -
ROE 17.09% 18.13% 18.33% 18.00% 18.24% 13.83% 10.84% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.38 100.99 84.74 86.85 83.50 59.15 47.58 60.30%
EPS 22.90 23.38 22.54 21.96 20.97 15.08 11.27 60.63%
DPS 8.50 3.85 3.85 3.87 4.00 0.00 0.00 -
NAPS 1.34 1.29 1.23 1.22 1.15 1.09 1.04 18.46%
Adjusted Per Share Value based on latest NOSH - 351,022
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.81 24.95 20.91 21.30 19.84 14.05 9.68 82.51%
EPS 5.66 5.78 5.56 5.39 4.98 3.58 2.29 83.10%
DPS 2.10 0.95 0.95 0.95 0.95 0.00 0.00 -
NAPS 0.331 0.3186 0.3036 0.2993 0.2732 0.2589 0.2116 34.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.99 1.98 1.85 2.49 2.44 1.88 1.51 -
P/RPS 2.06 1.96 2.18 2.87 2.92 3.18 3.17 -25.03%
P/EPS 8.69 8.47 8.21 11.34 11.63 12.47 13.39 -25.09%
EY 11.51 11.81 12.19 8.82 8.60 8.02 7.47 33.50%
DY 4.27 1.94 2.08 1.56 1.64 0.00 0.00 -
P/NAPS 1.49 1.53 1.50 2.04 2.12 1.72 1.45 1.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 16/02/15 28/11/14 27/08/14 - - -
Price 1.81 1.90 2.00 2.20 2.56 0.00 0.00 -
P/RPS 1.88 1.88 2.36 2.53 3.07 0.00 0.00 -
P/EPS 7.90 8.12 8.87 10.02 12.21 0.00 0.00 -
EY 12.65 12.31 11.27 9.98 8.19 0.00 0.00 -
DY 4.70 2.02 1.93 1.76 1.56 0.00 0.00 -
P/NAPS 1.35 1.47 1.63 1.80 2.23 0.00 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