[TAMBUN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 55.65%
YoY- 115.66%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 466,841 475,673 479,962 448,076 376,389 343,973 321,852 28.05%
PBT 138,242 137,481 136,708 141,132 117,709 108,596 100,542 23.57%
Tax -34,907 -34,989 -34,482 -39,504 -29,953 -29,241 -28,562 14.26%
NP 103,335 102,492 102,226 101,628 87,756 79,354 71,980 27.17%
-
NP to SH 102,141 101,684 101,456 101,152 64,986 57,225 51,420 57.82%
-
Tax Rate 25.25% 25.45% 25.22% 27.99% 25.45% 26.93% 28.41% -
Total Cost 363,506 373,181 377,736 346,448 288,633 264,618 249,872 28.30%
-
Net Worth 381,002 370,052 342,165 335,332 259,681 260,886 237,419 36.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,159 16,089 - - 21,694 8,484 - -
Div Payout % 11.90% 15.82% - - 33.38% 14.83% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 381,002 370,052 342,165 335,332 259,681 260,886 237,419 36.95%
NOSH 405,321 402,231 397,866 394,508 328,710 318,154 312,393 18.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.13% 21.55% 21.30% 22.68% 23.32% 23.07% 22.36% -
ROE 26.81% 27.48% 29.65% 30.16% 25.03% 21.93% 21.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.18 118.26 120.63 113.58 114.50 108.12 103.03 7.69%
EPS 25.20 25.28 25.50 25.64 19.77 17.99 16.46 32.73%
DPS 3.00 4.00 0.00 0.00 6.60 2.67 0.00 -
NAPS 0.94 0.92 0.86 0.85 0.79 0.82 0.76 15.17%
Adjusted Per Share Value based on latest NOSH - 394,508
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.27 108.28 109.25 101.99 85.68 78.30 73.26 28.05%
EPS 23.25 23.15 23.09 23.03 14.79 13.03 11.70 57.86%
DPS 2.77 3.66 0.00 0.00 4.94 1.93 0.00 -
NAPS 0.8673 0.8423 0.7789 0.7633 0.5911 0.5939 0.5404 36.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.62 2.57 2.18 1.95 1.51 1.43 1.28 -
P/RPS 1.41 2.17 1.81 1.72 1.32 1.32 1.24 8.91%
P/EPS 6.43 10.17 8.55 7.61 7.64 7.95 7.78 -11.90%
EY 15.56 9.84 11.70 13.15 13.09 12.58 12.86 13.50%
DY 1.85 1.56 0.00 0.00 4.37 1.86 0.00 -
P/NAPS 1.72 2.79 2.53 2.29 1.91 1.74 1.68 1.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 18/11/14 19/08/14 28/04/14 26/02/14 19/11/13 19/08/13 -
Price 1.84 2.11 2.40 1.98 1.74 1.42 1.54 -
P/RPS 1.60 1.78 1.99 1.74 1.52 1.31 1.49 4.84%
P/EPS 7.30 8.35 9.41 7.72 8.80 7.89 9.36 -15.23%
EY 13.70 11.98 10.63 12.95 11.36 12.67 10.69 17.93%
DY 1.63 1.90 0.00 0.00 3.79 1.88 0.00 -
P/NAPS 1.96 2.29 2.79 2.33 2.20 1.73 2.03 -2.30%

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