[TMAKMUR] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.39%
YoY- 25.6%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 365,510 366,422 327,252 388,949 378,592 346,274 367,312 -0.32%
PBT 96,016 93,924 94,396 97,399 96,936 80,132 65,116 29.51%
Tax -23,309 -21,754 -20,260 -24,998 -28,732 -20,338 -12,172 54.14%
NP 72,706 72,170 74,136 72,401 68,204 59,794 52,944 23.52%
-
NP to SH 54,081 52,780 52,568 53,872 52,106 49,266 48,348 7.74%
-
Tax Rate 24.28% 23.16% 21.46% 25.67% 29.64% 25.38% 18.69% -
Total Cost 292,804 294,252 253,116 316,548 310,388 286,480 314,368 -4.62%
-
Net Worth 409,988 423,839 430,101 416,689 401,555 349,428 335,461 14.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 636 959 95,578 - 28,682 - - -
Div Payout % 1.18% 1.82% 181.82% - 55.05% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 409,988 423,839 430,101 416,689 401,555 349,428 335,461 14.29%
NOSH 398,047 399,848 398,242 372,044 358,532 345,969 172,918 74.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.89% 19.70% 22.65% 18.61% 18.02% 17.27% 14.41% -
ROE 13.19% 12.45% 12.22% 12.93% 12.98% 14.10% 14.41% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 91.83 91.64 82.17 104.54 105.60 100.09 212.42 -42.79%
EPS 13.59 13.20 13.20 14.48 14.53 14.24 27.96 -38.15%
DPS 0.16 0.24 24.00 0.00 8.00 0.00 0.00 -
NAPS 1.03 1.06 1.08 1.12 1.12 1.01 1.94 -34.40%
Adjusted Per Share Value based on latest NOSH - 371,658
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 91.65 91.88 82.06 97.53 94.93 86.83 92.11 -0.33%
EPS 13.56 13.24 13.18 13.51 13.07 12.35 12.12 7.76%
DPS 0.16 0.24 23.97 0.00 7.19 0.00 0.00 -
NAPS 1.0281 1.0628 1.0785 1.0449 1.0069 0.8762 0.8412 14.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - - -
Price 1.40 1.42 1.50 1.56 1.89 0.00 0.00 -
P/RPS 1.52 1.55 1.83 1.49 1.79 0.00 0.00 -
P/EPS 10.30 10.76 11.36 10.77 13.00 0.00 0.00 -
EY 9.70 9.30 8.80 9.28 7.69 0.00 0.00 -
DY 0.11 0.17 16.00 0.00 4.23 0.00 0.00 -
P/NAPS 1.36 1.34 1.39 1.39 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 -
Price 1.35 1.29 1.55 1.38 1.80 2.10 0.00 -
P/RPS 1.47 1.41 1.89 1.32 1.70 2.10 0.00 -
P/EPS 9.94 9.77 11.74 9.53 12.39 14.75 0.00 -
EY 10.06 10.23 8.52 10.49 8.07 6.78 0.00 -
DY 0.12 0.19 15.48 0.00 4.44 0.00 0.00 -
P/NAPS 1.31 1.22 1.44 1.23 1.61 2.08 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