[TMAKMUR] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 17.79%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 321,376 320,840 301,348 247,904 404,668 365,510 366,422 -8.33%
PBT 71,962 73,209 63,598 44,032 100,872 96,016 93,924 -16.20%
Tax -19,146 -17,376 -15,396 -10,292 -27,848 -23,309 -21,754 -8.12%
NP 52,816 55,833 48,202 33,740 73,024 72,706 72,170 -18.71%
-
NP to SH 45,802 44,798 38,034 27,860 53,851 54,081 52,780 -8.98%
-
Tax Rate 26.61% 23.73% 24.21% 23.37% 27.61% 24.28% 23.16% -
Total Cost 268,560 265,006 253,146 214,164 331,644 292,804 294,252 -5.88%
-
Net Worth 473,951 457,806 442,533 429,840 425,887 409,988 423,839 7.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 477 636 959 -
Div Payout % - - - - 0.89% 1.18% 1.82% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 473,951 457,806 442,533 429,840 425,887 409,988 423,839 7.69%
NOSH 398,278 398,092 398,679 397,999 398,025 398,047 399,848 -0.26%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.43% 17.40% 16.00% 13.61% 18.05% 19.89% 19.70% -
ROE 9.66% 9.79% 8.59% 6.48% 12.64% 13.19% 12.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.69 80.59 75.59 62.29 101.67 91.83 91.64 -8.09%
EPS 11.50 11.25 9.54 7.00 13.53 13.59 13.20 -8.74%
DPS 0.00 0.00 0.00 0.00 0.12 0.16 0.24 -
NAPS 1.19 1.15 1.11 1.08 1.07 1.03 1.06 7.97%
Adjusted Per Share Value based on latest NOSH - 398,415
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.59 80.45 75.57 62.16 101.47 91.65 91.88 -8.33%
EPS 11.49 11.23 9.54 6.99 13.50 13.56 13.24 -8.97%
DPS 0.00 0.00 0.00 0.00 0.12 0.16 0.24 -
NAPS 1.1885 1.148 1.1097 1.0779 1.0679 1.0281 1.0628 7.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.88 1.70 1.67 1.38 1.40 1.40 1.42 -
P/RPS 2.33 2.11 2.21 2.22 1.38 1.52 1.55 31.06%
P/EPS 16.35 15.11 17.51 19.71 10.35 10.30 10.76 32.00%
EY 6.12 6.62 5.71 5.07 9.66 9.70 9.30 -24.24%
DY 0.00 0.00 0.00 0.00 0.09 0.11 0.17 -
P/NAPS 1.58 1.48 1.50 1.28 1.31 1.36 1.34 11.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 23/08/16 27/05/16 24/02/16 18/11/15 26/08/15 -
Price 1.89 1.87 1.70 1.68 1.37 1.35 1.29 -
P/RPS 2.34 2.32 2.25 2.70 1.35 1.47 1.41 39.95%
P/EPS 16.43 16.62 17.82 24.00 10.13 9.94 9.77 41.19%
EY 6.08 6.02 5.61 4.17 9.88 10.06 10.23 -29.19%
DY 0.00 0.00 0.00 0.00 0.09 0.12 0.19 -
P/NAPS 1.59 1.63 1.53 1.56 1.28 1.31 1.22 19.21%

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