[TAMBUN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.29%
YoY- 45.18%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Revenue 479,962 448,076 376,389 343,973 321,852 313,296 313,296 40.69%
PBT 136,708 141,132 117,709 108,596 100,542 95,908 95,908 32.80%
Tax -34,482 -39,504 -29,953 -29,241 -28,562 -28,264 -28,264 17.25%
NP 102,226 101,628 87,756 79,354 71,980 67,644 67,644 39.16%
-
NP to SH 101,456 101,152 64,986 57,225 51,420 46,904 46,904 85.43%
-
Tax Rate 25.22% 27.99% 25.45% 26.93% 28.41% 29.47% 29.47% -
Total Cost 377,736 346,448 288,633 264,618 249,872 245,652 245,652 41.11%
-
Net Worth 342,165 335,332 259,681 260,886 237,419 0 234,924 35.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Div - - 21,694 8,484 - - - -
Div Payout % - - 33.38% 14.83% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Net Worth 342,165 335,332 259,681 260,886 237,419 0 234,924 35.11%
NOSH 397,866 394,508 328,710 318,154 312,393 311,034 311,034 21.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
NP Margin 21.30% 22.68% 23.32% 23.07% 22.36% 21.59% 21.59% -
ROE 29.65% 30.16% 25.03% 21.93% 21.66% 0.00% 19.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 120.63 113.58 114.50 108.12 103.03 100.73 100.73 15.52%
EPS 25.50 25.64 19.77 17.99 16.46 15.08 15.08 52.26%
DPS 0.00 0.00 6.60 2.67 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.82 0.76 0.00 0.7553 10.95%
Adjusted Per Share Value based on latest NOSH - 329,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 109.25 101.99 85.68 78.30 73.26 71.32 71.32 40.68%
EPS 23.09 23.03 14.79 13.03 11.70 10.68 10.68 85.36%
DPS 0.00 0.00 4.94 1.93 0.00 0.00 0.00 -
NAPS 0.7789 0.7633 0.5911 0.5939 0.5404 0.00 0.5348 35.11%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 -
Price 2.18 1.95 1.51 1.43 1.28 0.935 0.90 -
P/RPS 1.81 1.72 1.32 1.32 1.24 0.93 0.89 76.50%
P/EPS 8.55 7.61 7.64 7.95 7.78 6.20 5.97 33.30%
EY 11.70 13.15 13.09 12.58 12.86 16.13 16.76 -25.00%
DY 0.00 0.00 4.37 1.86 0.00 0.00 0.00 -
P/NAPS 2.53 2.29 1.91 1.74 1.68 0.00 1.19 82.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Date 19/08/14 28/04/14 26/02/14 19/11/13 19/08/13 - 24/04/13 -
Price 2.40 1.98 1.74 1.42 1.54 0.00 0.945 -
P/RPS 1.99 1.74 1.52 1.31 1.49 0.00 0.94 82.27%
P/EPS 9.41 7.72 8.80 7.89 9.36 0.00 6.27 38.39%
EY 10.63 12.95 11.36 12.67 10.69 0.00 15.96 -27.76%
DY 0.00 0.00 3.79 1.88 0.00 0.00 0.00 -
P/NAPS 2.79 2.33 2.20 1.73 2.03 0.00 1.25 90.15%

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