[TITIJYA] YoY TTM 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- 39.14%
YoY--%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 380,752 400,079 340,650 283,848 0 -
PBT 110,600 91,591 111,083 96,443 0 -
Tax -34,217 -23,306 -30,332 -25,148 0 -
NP 76,383 68,285 80,751 71,295 0 -
-
NP to SH 76,735 68,340 80,936 71,295 0 -
-
Tax Rate 30.94% 25.45% 27.31% 26.08% - -
Total Cost 304,369 331,794 259,899 212,553 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 - 15,931 30,032 13,597 - -
Div Payout % - 23.31% 37.11% 19.07% - -
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 20.06% 17.07% 23.70% 25.12% 0.00% -
ROE 11.78% 12.86% 17.09% 18.24% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 96.46 112.19 96.38 83.50 0.00 -
EPS 19.44 19.16 22.90 20.97 0.00 -
DPS 0.00 4.50 8.50 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 26.61 27.96 23.81 19.84 0.00 -
EPS 5.36 4.78 5.66 4.98 0.00 -
DPS 0.00 1.11 2.10 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 1.69 1.28 2.06 2.92 0.00 -
P/EPS 8.38 7.51 8.69 11.63 0.00 -
EY 11.93 13.31 11.51 8.60 0.00 -
DY 0.00 3.13 4.27 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 1.55 1.43 1.88 3.07 0.00 -
P/EPS 7.72 8.35 7.90 12.21 0.00 -
EY 12.96 11.98 12.65 8.19 0.00 -
DY 0.00 2.81 4.70 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