[TITIJYA] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 115,528 89,175 80,054 78,113 67,401 54,207 84,646 23.11% QoQ % 29.55% 11.39% 2.48% 15.89% 24.34% -35.96% - Horiz. % 136.48% 105.35% 94.58% 92.28% 79.63% 64.04% 100.00%
PBT -28,527 20,442 16,857 8,147 -8,518 5,236 9,128 - QoQ % -239.55% 21.27% 106.91% 195.64% -262.68% -42.64% - Horiz. % -312.52% 223.95% 184.67% 89.25% -93.32% 57.36% 100.00%
Tax 7,199 -7,632 -5,979 -4,597 3,987 -3,954 -4,202 - QoQ % 194.33% -27.65% -30.06% -215.30% 200.83% 5.90% - Horiz. % -171.32% 181.63% 142.29% 109.40% -94.88% 94.10% 100.00%
NP -21,328 12,810 10,878 3,550 -4,531 1,282 4,926 - QoQ % -266.49% 17.76% 206.42% 178.35% -453.43% -73.97% - Horiz. % -432.97% 260.05% 220.83% 72.07% -91.98% 26.03% 100.00%
NP to SH -14,308 10,717 6,371 1,635 -4,056 131 3,229 - QoQ % -233.51% 68.22% 289.66% 140.31% -3,196.18% -95.94% - Horiz. % -443.11% 331.90% 197.31% 50.63% -125.61% 4.06% 100.00%
Tax Rate - % 37.33 % 35.47 % 56.43 % - % 75.52 % 46.03 % - QoQ % 0.00% 5.24% -37.14% 0.00% 0.00% 64.07% - Horiz. % 0.00% 81.10% 77.06% 122.59% 0.00% 164.07% 100.00%
Total Cost 136,856 76,365 69,176 74,563 71,932 52,925 79,720 43.51% QoQ % 79.21% 10.39% -7.22% 3.66% 35.91% -33.61% - Horiz. % 171.67% 95.79% 86.77% 93.53% 90.23% 66.39% 100.00%
Net Worth 1,178,335 1,086,827 1,110,651 1,109,685 1,044,737 1,071,311 1,071,228 6.58% QoQ % 8.42% -2.15% 0.09% 6.22% -2.48% 0.01% - Horiz. % 110.00% 101.46% 103.68% 103.59% 97.53% 100.01% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,178,335 1,086,827 1,110,651 1,109,685 1,044,737 1,071,311 1,071,228 6.58% QoQ % 8.42% -2.15% 0.09% 6.22% -2.48% 0.01% - Horiz. % 110.00% 101.46% 103.68% 103.59% 97.53% 100.01% 100.00%
NOSH 1,309,262 1,309,431 1,306,649 1,275,500 1,274,070 1,275,371 1,275,272 1.77% QoQ % -0.01% 0.21% 2.44% 0.11% -0.10% 0.01% - Horiz. % 102.67% 102.68% 102.46% 100.02% 99.91% 100.01% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -18.46 % 14.37 % 13.59 % 4.54 % -6.72 % 2.37 % 5.82 % - QoQ % -228.46% 5.74% 199.34% 167.56% -383.54% -59.28% - Horiz. % -317.18% 246.91% 233.51% 78.01% -115.46% 40.72% 100.00%
ROE -1.21 % 0.99 % 0.57 % 0.15 % -0.39 % 0.01 % 0.30 % - QoQ % -222.22% 73.68% 280.00% 138.46% -4,000.00% -96.67% - Horiz. % -403.33% 330.00% 190.00% 50.00% -130.00% 3.33% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.82 6.81 6.13 6.12 5.29 4.25 6.64 20.90% QoQ % 29.52% 11.09% 0.16% 15.69% 24.47% -35.99% - Horiz. % 132.83% 102.56% 92.32% 92.17% 79.67% 64.01% 100.00%
EPS -1.09 0.82 0.49 0.13 -0.32 0.01 0.25 - QoQ % -232.93% 67.35% 276.92% 140.62% -3,300.00% -96.00% - Horiz. % -436.00% 328.00% 196.00% 52.00% -128.00% 4.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9000 0.8300 0.8500 0.8700 0.8200 0.8400 0.8400 4.72% QoQ % 8.43% -2.35% -2.30% 6.10% -2.38% 0.00% - Horiz. % 107.14% 98.81% 101.19% 103.57% 97.62% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,430,927 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.07 6.23 5.59 5.46 4.71 3.79 5.92 23.01% QoQ % 29.53% 11.45% 2.38% 15.92% 24.27% -35.98% - Horiz. % 136.32% 105.24% 94.43% 92.23% 79.56% 64.02% 100.00%
EPS -1.00 0.75 0.45 0.11 -0.28 0.01 0.23 - QoQ % -233.33% 66.67% 309.09% 139.29% -2,900.00% -95.65% - Horiz. % -434.78% 326.09% 195.65% 47.83% -121.74% 4.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8235 0.7595 0.7762 0.7755 0.7301 0.7487 0.7486 6.58% QoQ % 8.43% -2.15% 0.09% 6.22% -2.48% 0.01% - Horiz. % 110.01% 101.46% 103.69% 103.59% 97.53% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.2550 0.2700 0.2400 0.2400 0.2450 0.3100 0.2650 -
P/RPS 2.89 3.96 3.92 3.92 4.63 7.29 3.99 -19.40% QoQ % -27.02% 1.02% 0.00% -15.33% -36.49% 82.71% - Horiz. % 72.43% 99.25% 98.25% 98.25% 116.04% 182.71% 100.00%
P/EPS -23.33 32.99 49.22 187.23 -76.96 3,018.05 104.66 - QoQ % -170.72% -32.97% -73.71% 343.28% -102.55% 2,783.67% - Horiz. % -22.29% 31.52% 47.03% 178.89% -73.53% 2,883.67% 100.00%
EY -4.29 3.03 2.03 0.53 -1.30 0.03 0.96 - QoQ % -241.58% 49.26% 283.02% 140.77% -4,433.33% -96.88% - Horiz. % -446.88% 315.62% 211.46% 55.21% -135.42% 3.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.33 0.28 0.28 0.30 0.37 0.32 -8.54% QoQ % -15.15% 17.86% 0.00% -6.67% -18.92% 15.63% - Horiz. % 87.50% 103.13% 87.50% 87.50% 93.75% 115.62% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 24/02/23 30/11/22 - - - -
Price 0.2900 0.2500 0.2600 0.2450 0.2450 0.2550 0.2600 -
P/RPS 3.29 3.67 4.24 4.00 4.63 6.00 3.92 -11.05% QoQ % -10.35% -13.44% 6.00% -13.61% -22.83% 53.06% - Horiz. % 83.93% 93.62% 108.16% 102.04% 118.11% 153.06% 100.00%
P/EPS -26.54 30.55 53.32 191.13 -76.96 2,482.59 102.69 - QoQ % -186.87% -42.70% -72.10% 348.35% -103.10% 2,317.56% - Horiz. % -25.84% 29.75% 51.92% 186.12% -74.94% 2,417.56% 100.00%
EY -3.77 3.27 1.88 0.52 -1.30 0.04 0.97 - QoQ % -215.29% 73.94% 261.54% 140.00% -3,350.00% -95.88% - Horiz. % -388.66% 337.11% 193.81% 53.61% -134.02% 4.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.32 0.30 0.31 0.28 0.30 0.30 0.31 2.15% QoQ % 6.67% -3.23% 10.71% -6.67% 0.00% -3.23% - Horiz. % 103.23% 96.77% 100.00% 90.32% 96.77% 96.77% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Titijaya Land-1st Qtr Announcement 2023.pdf 
