[TMAKMUR] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.77%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 366,422 327,252 388,949 378,592 346,274 367,312 243,486 31.42%
PBT 93,924 94,396 97,399 96,936 80,132 65,116 61,682 32.45%
Tax -21,754 -20,260 -24,998 -28,732 -20,338 -12,172 -16,991 17.96%
NP 72,170 74,136 72,401 68,204 59,794 52,944 44,691 37.76%
-
NP to SH 52,780 52,568 53,872 52,106 49,266 48,348 42,891 14.87%
-
Tax Rate 23.16% 21.46% 25.67% 29.64% 25.38% 18.69% 27.55% -
Total Cost 294,252 253,116 316,548 310,388 286,480 314,368 198,795 29.97%
-
Net Worth 423,839 430,101 416,689 401,555 349,428 335,461 321,682 20.24%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 959 95,578 - 28,682 - - - -
Div Payout % 1.82% 181.82% - 55.05% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 423,839 430,101 416,689 401,555 349,428 335,461 321,682 20.24%
NOSH 399,848 398,242 372,044 358,532 345,969 172,918 345,895 10.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.70% 22.65% 18.61% 18.02% 17.27% 14.41% 18.35% -
ROE 12.45% 12.22% 12.93% 12.98% 14.10% 14.41% 13.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.64 82.17 104.54 105.60 100.09 212.42 70.39 19.28%
EPS 13.20 13.20 14.48 14.53 14.24 27.96 12.40 4.26%
DPS 0.24 24.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.12 1.12 1.01 1.94 0.93 9.14%
Adjusted Per Share Value based on latest NOSH - 352,365
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.88 82.06 97.53 94.93 86.83 92.11 61.06 31.41%
EPS 13.24 13.18 13.51 13.07 12.35 12.12 10.76 14.87%
DPS 0.24 23.97 0.00 7.19 0.00 0.00 0.00 -
NAPS 1.0628 1.0785 1.0449 1.0069 0.8762 0.8412 0.8066 20.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 1.42 1.50 1.56 1.89 0.00 0.00 0.00 -
P/RPS 1.55 1.83 1.49 1.79 0.00 0.00 0.00 -
P/EPS 10.76 11.36 10.77 13.00 0.00 0.00 0.00 -
EY 9.30 8.80 9.28 7.69 0.00 0.00 0.00 -
DY 0.17 16.00 0.00 4.23 0.00 0.00 0.00 -
P/NAPS 1.34 1.39 1.39 1.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 - -
Price 1.29 1.55 1.38 1.80 2.10 0.00 0.00 -
P/RPS 1.41 1.89 1.32 1.70 2.10 0.00 0.00 -
P/EPS 9.77 11.74 9.53 12.39 14.75 0.00 0.00 -
EY 10.23 8.52 10.49 8.07 6.78 0.00 0.00 -
DY 0.19 15.48 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.22 1.44 1.23 1.61 2.08 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