[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.93%
YoY- 57.17%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 276,601 190,419 130,405 466,841 356,755 239,981 112,019 82.58%
PBT 96,429 63,515 41,286 138,242 103,111 68,354 35,283 95.35%
Tax -24,852 -15,811 -10,911 -34,907 -26,242 -17,241 -9,876 84.90%
NP 71,577 47,704 30,375 103,335 76,869 51,113 25,407 99.34%
-
NP to SH 70,770 46,991 29,906 102,141 76,263 50,728 25,288 98.46%
-
Tax Rate 25.77% 24.89% 26.43% 25.25% 25.45% 25.22% 27.99% -
Total Cost 205,024 142,715 100,030 363,506 279,886 188,868 86,612 77.52%
-
Net Worth 426,732 417,604 425,423 381,002 370,052 342,165 335,332 17.41%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 12,675 - 28,221 12,159 12,066 - - -
Div Payout % 17.91% - 94.37% 11.90% 15.82% - - -
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 426,732 417,604 425,423 381,002 370,052 342,165 335,332 17.41%
NOSH 422,507 421,822 421,211 405,321 402,231 397,866 394,508 4.67%
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 25.88% 25.05% 23.29% 22.13% 21.55% 21.30% 22.68% -
ROE 16.58% 11.25% 7.03% 26.81% 20.61% 14.83% 7.54% -
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 65.47 45.14 30.96 115.18 88.69 60.32 28.39 74.46%
EPS 16.75 11.14 7.10 25.20 18.96 12.75 6.41 89.60%
DPS 3.00 0.00 6.70 3.00 3.00 0.00 0.00 -
NAPS 1.01 0.99 1.01 0.94 0.92 0.86 0.85 12.17%
Adjusted Per Share Value based on latest NOSH - 414,711
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 62.96 43.34 29.68 106.27 81.21 54.63 25.50 82.57%
EPS 16.11 10.70 6.81 23.25 17.36 11.55 5.76 98.38%
DPS 2.89 0.00 6.42 2.77 2.75 0.00 0.00 -
NAPS 0.9714 0.9506 0.9684 0.8673 0.8423 0.7789 0.7633 17.41%
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 30/06/14 31/03/14 -
Price 1.30 1.66 1.80 1.62 2.57 2.18 1.95 -
P/RPS 1.99 3.68 5.81 1.41 2.90 3.61 6.87 -56.18%
P/EPS 7.76 14.90 25.35 6.43 13.55 17.10 30.42 -59.74%
EY 12.88 6.71 3.94 15.56 7.38 5.85 3.29 148.19%
DY 2.31 0.00 3.72 1.85 1.17 0.00 0.00 -
P/NAPS 1.29 1.68 1.78 1.72 2.79 2.53 2.29 -31.76%
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 19/11/15 26/08/15 29/04/15 12/02/15 18/11/14 19/08/14 28/04/14 -
Price 1.38 1.43 1.77 1.84 2.11 2.40 1.98 -
P/RPS 2.11 3.17 5.72 1.60 2.38 3.98 6.97 -54.88%
P/EPS 8.24 12.84 24.93 7.30 11.13 18.82 30.89 -58.52%
EY 12.14 7.79 4.01 13.70 8.99 5.31 3.24 141.04%
DY 2.17 0.00 3.79 1.63 1.42 0.00 0.00 -
P/NAPS 1.37 1.44 1.75 1.96 2.29 2.79 2.33 -29.79%

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