[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 62.57%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 221,474 144,834 65,987 191,844 135,748 88,398 35,953 234.92%
PBT 58,148 36,038 18,154 46,761 30,520 21,759 10,426 213.51%
Tax -16,592 -10,200 -5,076 -13,066 -8,748 -5,770 -2,721 232.67%
NP 41,556 25,838 13,078 33,695 21,772 15,989 7,705 206.60%
-
NP to SH 29,562 18,651 9,159 23,379 14,381 11,121 6,386 176.98%
-
Tax Rate 28.53% 28.30% 27.96% 27.94% 28.66% 26.52% 26.10% -
Total Cost 179,918 118,996 52,909 158,149 113,976 72,409 28,248 242.44%
-
Net Worth 183,190 157,565 163,711 153,661 144,466 147,989 141,434 18.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,133 8,971 - 10,097 10,068 10,011 - -
Div Payout % 51.19% 48.10% - 43.19% 70.02% 90.02% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,190 157,565 163,711 153,661 144,466 147,989 141,434 18.76%
NOSH 260,917 236,088 221,231 219,515 218,888 217,632 214,295 13.98%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.76% 17.84% 19.82% 17.56% 16.04% 18.09% 21.43% -
ROE 16.14% 11.84% 5.59% 15.21% 9.95% 7.51% 4.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.88 61.35 29.83 87.39 62.02 40.62 16.78 193.80%
EPS 11.33 7.90 4.14 10.65 6.57 5.11 2.98 143.00%
DPS 5.80 3.80 0.00 4.60 4.60 4.60 0.00 -
NAPS 0.7021 0.6674 0.74 0.70 0.66 0.68 0.66 4.19%
Adjusted Per Share Value based on latest NOSH - 221,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.41 32.97 15.02 43.67 30.90 20.12 8.18 235.01%
EPS 6.73 4.25 2.08 5.32 3.27 2.53 1.45 177.47%
DPS 3.44 2.04 0.00 2.30 2.29 2.28 0.00 -
NAPS 0.417 0.3587 0.3727 0.3498 0.3288 0.3369 0.3219 18.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.57 0.62 0.62 0.61 0.76 0.69 -
P/RPS 0.72 0.93 2.08 0.71 0.98 1.87 4.11 -68.59%
P/EPS 5.38 7.22 14.98 5.82 9.28 14.87 23.15 -62.09%
EY 18.57 13.86 6.68 17.18 10.77 6.72 4.32 163.67%
DY 9.51 6.67 0.00 7.42 7.54 6.05 0.00 -
P/NAPS 0.87 0.85 0.84 0.89 0.92 1.12 1.05 -11.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 04/08/11 30/05/11 -
Price 0.70 0.67 0.51 0.64 0.62 0.76 0.71 -
P/RPS 0.82 1.09 1.71 0.73 1.00 1.87 4.23 -66.40%
P/EPS 6.18 8.48 12.32 6.01 9.44 14.87 23.83 -59.23%
EY 16.19 11.79 8.12 16.64 10.60 6.72 4.20 145.24%
DY 8.29 5.67 0.00 7.19 7.42 6.05 0.00 -
P/NAPS 1.00 1.00 0.69 0.91 0.94 1.12 1.08 -4.98%

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