[TAMBUN] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 376,389 257,980 160,926 78,324 78,324 296,708 221,474 52.73%
PBT 117,709 81,447 50,271 23,977 23,977 78,986 58,148 75.63%
Tax -29,953 -21,931 -14,281 -7,066 -7,066 -21,937 -16,592 60.28%
NP 87,756 59,516 35,990 16,911 16,911 57,049 41,556 81.67%
-
NP to SH 64,986 42,919 25,710 11,726 11,726 40,813 29,562 87.59%
-
Tax Rate 25.45% 26.93% 28.41% 29.47% 29.47% 27.77% 28.53% -
Total Cost 288,633 198,464 124,936 61,413 61,413 239,659 179,918 45.86%
-
Net Worth 259,681 260,886 237,419 0 234,924 196,820 183,190 32.13%
Dividend
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Div 21,694 6,363 - - - 24,875 15,133 33.32%
Div Payout % 33.38% 14.83% - - - 60.95% 51.19% -
Equity
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 259,681 260,886 237,419 0 234,924 196,820 183,190 32.13%
NOSH 328,710 318,154 312,393 311,034 311,034 273,362 260,917 20.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.32% 23.07% 22.36% 21.59% 21.59% 19.23% 18.76% -
ROE 25.03% 16.45% 10.83% 0.00% 4.99% 20.74% 16.14% -
Per Share
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.50 81.09 51.51 25.18 25.18 108.54 84.88 27.00%
EPS 19.77 13.49 8.23 3.77 3.77 14.93 11.33 55.99%
DPS 6.60 2.00 0.00 0.00 0.00 9.10 5.80 10.87%
NAPS 0.79 0.82 0.76 0.00 0.7553 0.72 0.7021 9.87%
Adjusted Per Share Value based on latest NOSH - 311,034
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.68 58.72 36.63 17.83 17.83 67.54 50.41 52.75%
EPS 14.79 9.77 5.85 2.67 2.67 9.29 6.73 87.54%
DPS 4.94 1.45 0.00 0.00 0.00 5.66 3.44 33.51%
NAPS 0.5911 0.5939 0.5404 0.00 0.5348 0.448 0.417 32.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 -
Price 1.51 1.43 1.28 0.935 0.90 0.75 0.61 -
P/RPS 1.32 1.76 2.48 3.71 3.57 0.69 0.72 62.27%
P/EPS 7.64 10.60 15.55 24.80 23.87 5.02 5.38 32.32%
EY 13.09 9.43 6.43 4.03 4.19 19.91 18.57 -24.36%
DY 4.37 1.40 0.00 0.00 0.00 12.13 9.51 -46.26%
P/NAPS 1.91 1.74 1.68 0.00 1.19 1.04 0.87 87.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 19/11/13 19/08/13 - 24/04/13 21/02/13 27/11/12 -
Price 1.74 1.42 1.54 0.00 0.945 0.76 0.70 -
P/RPS 1.52 1.75 2.99 0.00 3.75 0.70 0.82 63.70%
P/EPS 8.80 10.53 18.71 0.00 25.07 5.09 6.18 32.61%
EY 11.36 9.50 5.34 0.00 3.99 19.64 16.19 -24.64%
DY 3.79 1.41 0.00 0.00 0.00 11.97 8.29 -46.48%
P/NAPS 2.20 1.73 2.03 0.00 1.25 1.06 1.00 87.71%

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