[TAMBUN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 57.13%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 89,315 367,651 276,601 190,419 130,405 466,841 356,755 -60.24%
PBT 32,056 135,744 96,429 63,515 41,286 138,242 103,111 -54.07%
Tax -8,210 -33,799 -24,852 -15,811 -10,911 -34,907 -26,242 -53.88%
NP 23,846 101,945 71,577 47,704 30,375 103,335 76,869 -54.14%
-
NP to SH 23,619 101,117 70,770 46,991 29,906 102,141 76,263 -54.19%
-
Tax Rate 25.61% 24.90% 25.77% 24.89% 26.43% 25.25% 25.45% -
Total Cost 65,469 265,706 205,024 142,715 100,030 363,506 279,886 -62.00%
-
Net Worth 483,405 456,548 426,732 417,604 425,423 381,002 370,052 19.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 12,681 12,675 - 28,221 12,159 12,066 -
Div Payout % - 12.54% 17.91% - 94.37% 11.90% 15.82% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 483,405 456,548 426,732 417,604 425,423 381,002 370,052 19.47%
NOSH 424,039 422,729 422,507 421,822 421,211 405,321 402,231 3.57%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.70% 27.73% 25.88% 25.05% 23.29% 22.13% 21.55% -
ROE 4.89% 22.15% 16.58% 11.25% 7.03% 26.81% 20.61% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.06 86.97 65.47 45.14 30.96 115.18 88.69 -61.62%
EPS 5.57 23.92 16.75 11.14 7.10 25.20 18.96 -55.77%
DPS 0.00 3.00 3.00 0.00 6.70 3.00 3.00 -
NAPS 1.14 1.08 1.01 0.99 1.01 0.94 0.92 15.35%
Adjusted Per Share Value based on latest NOSH - 421,851
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.33 83.69 62.96 43.34 29.68 106.27 81.21 -60.24%
EPS 5.38 23.02 16.11 10.70 6.81 23.25 17.36 -54.17%
DPS 0.00 2.89 2.89 0.00 6.42 2.77 2.75 -
NAPS 1.1004 1.0392 0.9714 0.9506 0.9684 0.8673 0.8423 19.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.45 1.41 1.30 1.66 1.80 1.62 2.57 -
P/RPS 6.88 1.62 1.99 3.68 5.81 1.41 2.90 77.78%
P/EPS 26.03 5.89 7.76 14.90 25.35 6.43 13.55 54.47%
EY 3.84 16.96 12.88 6.71 3.94 15.56 7.38 -35.28%
DY 0.00 2.13 2.31 0.00 3.72 1.85 1.17 -
P/NAPS 1.27 1.31 1.29 1.68 1.78 1.72 2.79 -40.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 18/11/14 -
Price 1.38 1.35 1.38 1.43 1.77 1.84 2.11 -
P/RPS 6.55 1.55 2.11 3.17 5.72 1.60 2.38 96.26%
P/EPS 24.78 5.64 8.24 12.84 24.93 7.30 11.13 70.42%
EY 4.04 17.72 12.14 7.79 4.01 13.70 8.99 -41.30%
DY 0.00 2.22 2.17 0.00 3.79 1.63 1.42 -
P/NAPS 1.21 1.25 1.37 1.44 1.75 1.96 2.29 -34.61%

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