[TMAKMUR] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.9%
YoY- 72.79%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 327,252 388,949 378,592 346,274 367,312 243,486 224,788 28.48%
PBT 94,396 97,399 96,936 80,132 65,116 61,682 65,568 27.52%
Tax -20,260 -24,998 -28,732 -20,338 -12,172 -16,991 -19,316 3.23%
NP 74,136 72,401 68,204 59,794 52,944 44,691 46,252 37.00%
-
NP to SH 52,568 53,872 52,106 49,266 48,348 42,891 43,577 13.33%
-
Tax Rate 21.46% 25.67% 29.64% 25.38% 18.69% 27.55% 29.46% -
Total Cost 253,116 316,548 310,388 286,480 314,368 198,795 178,536 26.22%
-
Net Worth 430,101 416,689 401,555 349,428 335,461 321,682 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 95,578 - 28,682 - - - - -
Div Payout % 181.82% - 55.05% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 430,101 416,689 401,555 349,428 335,461 321,682 0 -
NOSH 398,242 372,044 358,532 345,969 172,918 345,895 345,851 9.86%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.65% 18.61% 18.02% 17.27% 14.41% 18.35% 20.58% -
ROE 12.22% 12.93% 12.98% 14.10% 14.41% 13.33% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 82.17 104.54 105.60 100.09 212.42 70.39 65.00 16.93%
EPS 13.20 14.48 14.53 14.24 27.96 12.40 12.60 3.15%
DPS 24.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.12 1.12 1.01 1.94 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 345,619
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 82.06 97.53 94.93 86.83 92.11 61.06 56.37 28.47%
EPS 13.18 13.51 13.07 12.35 12.12 10.76 10.93 13.30%
DPS 23.97 0.00 7.19 0.00 0.00 0.00 0.00 -
NAPS 1.0785 1.0449 1.0069 0.8762 0.8412 0.8066 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 - - - - -
Price 1.50 1.56 1.89 0.00 0.00 0.00 0.00 -
P/RPS 1.83 1.49 1.79 0.00 0.00 0.00 0.00 -
P/EPS 11.36 10.77 13.00 0.00 0.00 0.00 0.00 -
EY 8.80 9.28 7.69 0.00 0.00 0.00 0.00 -
DY 16.00 0.00 4.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 1.69 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 - - -
Price 1.55 1.38 1.80 2.10 0.00 0.00 0.00 -
P/RPS 1.89 1.32 1.70 2.10 0.00 0.00 0.00 -
P/EPS 11.74 9.53 12.39 14.75 0.00 0.00 0.00 -
EY 8.52 10.49 8.07 6.78 0.00 0.00 0.00 -
DY 15.48 0.00 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.23 1.61 2.08 0.00 0.00 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