[TAMBUN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.63%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
Revenue 448,076 376,389 343,973 321,852 313,296 313,296 296,708 39.19%
PBT 141,132 117,709 108,596 100,542 95,908 95,908 78,986 59.29%
Tax -39,504 -29,953 -29,241 -28,562 -28,264 -28,264 -21,937 60.29%
NP 101,628 87,756 79,354 71,980 67,644 67,644 57,049 58.91%
-
NP to SH 101,152 64,986 57,225 51,420 46,904 46,904 40,813 107.11%
-
Tax Rate 27.99% 25.45% 26.93% 28.41% 29.47% 29.47% 27.77% -
Total Cost 346,448 288,633 264,618 249,872 245,652 245,652 239,659 34.39%
-
Net Worth 335,332 259,681 260,886 237,419 0 234,924 196,820 53.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
Div - 21,694 8,484 - - - 24,875 -
Div Payout % - 33.38% 14.83% - - - 60.95% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
Net Worth 335,332 259,681 260,886 237,419 0 234,924 196,820 53.33%
NOSH 394,508 328,710 318,154 312,393 311,034 311,034 273,362 34.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
NP Margin 22.68% 23.32% 23.07% 22.36% 21.59% 21.59% 19.23% -
ROE 30.16% 25.03% 21.93% 21.66% 0.00% 19.97% 20.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
RPS 113.58 114.50 108.12 103.03 100.73 100.73 108.54 3.70%
EPS 25.64 19.77 17.99 16.46 15.08 15.08 14.93 54.31%
DPS 0.00 6.60 2.67 0.00 0.00 0.00 9.10 -
NAPS 0.85 0.79 0.82 0.76 0.00 0.7553 0.72 14.24%
Adjusted Per Share Value based on latest NOSH - 313,542
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
RPS 101.99 85.68 78.30 73.26 71.32 71.32 67.54 39.18%
EPS 23.03 14.79 13.03 11.70 10.68 10.68 9.29 107.15%
DPS 0.00 4.94 1.93 0.00 0.00 0.00 5.66 -
NAPS 0.7633 0.5911 0.5939 0.5404 0.00 0.5348 0.448 53.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 31/12/12 -
Price 1.95 1.51 1.43 1.28 0.935 0.90 0.75 -
P/RPS 1.72 1.32 1.32 1.24 0.93 0.89 0.69 108.07%
P/EPS 7.61 7.64 7.95 7.78 6.20 5.97 5.02 39.61%
EY 13.15 13.09 12.58 12.86 16.13 16.76 19.91 -28.30%
DY 0.00 4.37 1.86 0.00 0.00 0.00 12.13 -
P/NAPS 2.29 1.91 1.74 1.68 0.00 1.19 1.04 88.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 CAGR
Date 28/04/14 26/02/14 19/11/13 19/08/13 - 24/04/13 21/02/13 -
Price 1.98 1.74 1.42 1.54 0.00 0.945 0.76 -
P/RPS 1.74 1.52 1.31 1.49 0.00 0.94 0.70 107.60%
P/EPS 7.72 8.80 7.89 9.36 0.00 6.27 5.09 39.67%
EY 12.95 11.36 12.67 10.69 0.00 15.96 19.64 -28.40%
DY 0.00 3.79 1.88 0.00 0.00 0.00 11.97 -
P/NAPS 2.33 2.20 1.73 2.03 0.00 1.25 1.06 88.10%

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