[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 51.42%
YoY- 59.23%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Revenue 356,755 239,981 112,019 376,389 257,980 160,926 78,324 191.06%
PBT 103,111 68,354 35,283 117,709 81,447 50,271 23,977 179.50%
Tax -26,242 -17,241 -9,876 -29,953 -21,931 -14,281 -7,066 152.06%
NP 76,869 51,113 25,407 87,756 59,516 35,990 16,911 190.63%
-
NP to SH 76,263 50,728 25,288 64,986 42,919 25,710 11,726 274.09%
-
Tax Rate 25.45% 25.22% 27.99% 25.45% 26.93% 28.41% 29.47% -
Total Cost 279,886 188,868 86,612 288,633 198,464 124,936 61,413 191.17%
-
Net Worth 370,052 342,165 335,332 259,681 260,886 237,419 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Div 12,066 - - 21,694 6,363 - - -
Div Payout % 15.82% - - 33.38% 14.83% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Net Worth 370,052 342,165 335,332 259,681 260,886 237,419 0 -
NOSH 402,231 397,866 394,508 328,710 318,154 312,393 311,034 19.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
NP Margin 21.55% 21.30% 22.68% 23.32% 23.07% 22.36% 21.59% -
ROE 20.61% 14.83% 7.54% 25.03% 16.45% 10.83% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
RPS 88.69 60.32 28.39 114.50 81.09 51.51 25.18 142.83%
EPS 18.96 12.75 6.41 19.77 13.49 8.23 3.77 212.10%
DPS 3.00 0.00 0.00 6.60 2.00 0.00 0.00 -
NAPS 0.92 0.86 0.85 0.79 0.82 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 359,397
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
RPS 81.21 54.63 25.50 85.68 58.72 36.63 17.83 191.05%
EPS 17.36 11.55 5.76 14.79 9.77 5.85 2.67 274.01%
DPS 2.75 0.00 0.00 4.94 1.45 0.00 0.00 -
NAPS 0.8423 0.7789 0.7633 0.5911 0.5939 0.5404 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 30/04/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 30/04/13 -
Price 2.57 2.18 1.95 1.51 1.43 1.28 0.935 -
P/RPS 2.90 3.61 6.87 1.32 1.76 2.48 3.71 -15.93%
P/EPS 13.55 17.10 30.42 7.64 10.60 15.55 24.80 -34.68%
EY 7.38 5.85 3.29 13.09 9.43 6.43 4.03 53.15%
DY 1.17 0.00 0.00 4.37 1.40 0.00 0.00 -
P/NAPS 2.79 2.53 2.29 1.91 1.74 1.68 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 30/04/13 CAGR
Date 18/11/14 19/08/14 28/04/14 26/02/14 19/11/13 19/08/13 - -
Price 2.11 2.40 1.98 1.74 1.42 1.54 0.00 -
P/RPS 2.38 3.98 6.97 1.52 1.75 2.99 0.00 -
P/EPS 11.13 18.82 30.89 8.80 10.53 18.71 0.00 -
EY 8.99 5.31 3.24 11.36 9.50 5.34 0.00 -
DY 1.42 0.00 0.00 3.79 1.41 0.00 0.00 -
P/NAPS 2.29 2.79 2.33 2.20 1.73 2.03 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