[TMAKMUR] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 378,592 346,274 367,312 243,486 224,788 209,996 233,472 37.98%
PBT 96,936 80,132 65,116 61,682 65,568 46,552 42,556 73.03%
Tax -28,732 -20,338 -12,172 -16,991 -19,316 -16,132 -12,872 70.71%
NP 68,204 59,794 52,944 44,691 46,252 30,420 29,684 74.03%
-
NP to SH 52,106 49,266 48,348 42,891 43,577 28,512 29,332 46.62%
-
Tax Rate 29.64% 25.38% 18.69% 27.55% 29.46% 34.65% 30.25% -
Total Cost 310,388 286,480 314,368 198,795 178,536 179,576 203,788 32.34%
-
Net Worth 401,555 349,428 335,461 321,682 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 28,682 - - - - - - -
Div Payout % 55.05% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 401,555 349,428 335,461 321,682 0 0 0 -
NOSH 358,532 345,969 172,918 345,895 345,851 346,019 172,948 62.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.02% 17.27% 14.41% 18.35% 20.58% 14.49% 12.71% -
ROE 12.98% 14.10% 14.41% 13.33% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.60 100.09 212.42 70.39 65.00 60.69 135.00 -15.09%
EPS 14.53 14.24 27.96 12.40 12.60 8.24 16.96 -9.78%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.01 1.94 0.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 345,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.93 86.83 92.11 61.06 56.37 52.66 58.54 37.98%
EPS 13.07 12.35 12.12 10.76 10.93 7.15 7.36 46.59%
DPS 7.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 0.8762 0.8412 0.8066 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 - - - - - - -
Price 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 7.69 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 10/07/14 - - - - -
Price 1.80 2.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.70 2.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.39 14.75 0.00 0.00 0.00 0.00 0.00 -
EY 8.07 6.78 0.00 0.00 0.00 0.00 0.00 -
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.08 0.00 0.00 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