[TITIJYA] QoQ 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 376,256 380,752 365,310 398,482 423,108 400,079 359,950 2.99%
PBT 111,644 110,600 103,476 94,971 91,287 91,591 94,835 11.48%
Tax -35,052 -34,217 -28,913 -24,467 -23,594 -23,306 -23,047 32.21%
NP 76,592 76,383 74,563 70,504 67,693 68,285 71,788 4.40%
-
NP to SH 77,256 76,735 74,629 70,568 67,751 68,340 71,770 5.02%
-
Tax Rate 31.40% 30.94% 27.94% 25.76% 25.85% 25.45% 24.30% -
Total Cost 299,664 304,369 290,747 327,978 355,415 331,794 288,162 2.64%
-
Net Worth 696,390 651,271 633,296 547,650 616,092 531,338 515,108 22.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 17,619 17,619 15,931 15,931 15,905 -
Div Payout % - - 23.61% 24.97% 23.51% 23.31% 22.16% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 696,390 651,271 633,296 547,650 616,092 531,338 515,108 22.24%
NOSH 409,641 394,709 390,924 348,822 400,059 356,602 352,813 10.45%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.36% 20.06% 20.41% 17.69% 16.00% 17.07% 19.94% -
ROE 11.09% 11.78% 11.78% 12.89% 11.00% 12.86% 13.93% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 91.85 96.46 93.45 114.24 105.76 112.19 102.02 -6.75%
EPS 18.86 19.44 19.09 20.23 16.94 19.16 20.34 -4.90%
DPS 0.00 0.00 4.51 5.05 3.98 4.50 4.50 -
NAPS 1.70 1.65 1.62 1.57 1.54 1.49 1.46 10.66%
Adjusted Per Share Value based on latest NOSH - 403,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.29 26.61 25.53 27.85 29.57 27.96 25.16 2.96%
EPS 5.40 5.36 5.22 4.93 4.73 4.78 5.02 4.98%
DPS 0.00 0.00 1.23 1.23 1.11 1.11 1.11 -
NAPS 0.4867 0.4551 0.4426 0.3827 0.4306 0.3713 0.36 22.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.46 1.63 1.79 1.75 1.60 1.44 1.47 -
P/RPS 1.59 1.69 1.92 1.53 1.51 1.28 1.44 6.82%
P/EPS 7.74 8.38 9.38 8.65 9.45 7.51 7.23 4.64%
EY 12.92 11.93 10.67 11.56 10.58 13.31 13.84 -4.47%
DY 0.00 0.00 2.52 2.89 2.49 3.13 3.06 -
P/NAPS 0.86 0.99 1.10 1.11 1.04 0.97 1.01 -10.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 26/05/17 23/02/17 25/11/16 25/08/16 26/05/16 -
Price 1.42 1.50 1.61 1.70 1.70 1.60 1.43 -
P/RPS 1.55 1.55 1.72 1.49 1.61 1.43 1.40 7.01%
P/EPS 7.53 7.72 8.43 8.40 10.04 8.35 7.03 4.68%
EY 13.28 12.96 11.86 11.90 9.96 11.98 14.23 -4.49%
DY 0.00 0.00 2.80 2.97 2.34 2.81 3.15 -
P/NAPS 0.84 0.91 0.99 1.08 1.10 1.07 0.98 -9.75%

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