[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 42.88%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 279,082 193,647 89,315 367,651 276,601 190,419 130,405 65.84%
PBT 108,418 76,244 32,056 135,744 96,429 63,515 41,286 90.00%
Tax -30,304 -23,646 -8,210 -33,799 -24,852 -15,811 -10,911 97.21%
NP 78,114 52,598 23,846 101,945 71,577 47,704 30,375 87.38%
-
NP to SH 77,410 52,185 23,619 101,117 70,770 46,991 29,906 88.19%
-
Tax Rate 27.95% 31.01% 25.61% 24.90% 25.77% 24.89% 26.43% -
Total Cost 200,968 141,049 65,469 265,706 205,024 142,715 100,030 59.01%
-
Net Worth 510,115 488,305 483,405 456,548 426,732 417,604 425,423 12.82%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 38,258 25,476 - 12,681 12,675 - 28,221 22.42%
Div Payout % 49.42% 48.82% - 12.54% 17.91% - 94.37% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 510,115 488,305 483,405 456,548 426,732 417,604 425,423 12.82%
NOSH 425,096 424,613 424,039 422,729 422,507 421,822 421,211 0.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 27.99% 27.16% 26.70% 27.73% 25.88% 25.05% 23.29% -
ROE 15.17% 10.69% 4.89% 22.15% 16.58% 11.25% 7.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.65 45.61 21.06 86.97 65.47 45.14 30.96 64.82%
EPS 18.21 12.29 5.57 23.92 16.75 11.14 7.10 87.04%
DPS 9.00 6.00 0.00 3.00 3.00 0.00 6.70 21.67%
NAPS 1.20 1.15 1.14 1.08 1.01 0.99 1.01 12.14%
Adjusted Per Share Value based on latest NOSH - 423,840
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.53 44.08 20.33 83.69 62.96 43.34 29.68 65.85%
EPS 17.62 11.88 5.38 23.02 16.11 10.70 6.81 88.14%
DPS 8.71 5.80 0.00 2.89 2.89 0.00 6.42 22.48%
NAPS 1.1612 1.1115 1.1004 1.0392 0.9714 0.9506 0.9684 12.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.47 1.40 1.45 1.41 1.30 1.66 1.80 -
P/RPS 2.24 3.07 6.88 1.62 1.99 3.68 5.81 -46.93%
P/EPS 8.07 11.39 26.03 5.89 7.76 14.90 25.35 -53.28%
EY 12.39 8.78 3.84 16.96 12.88 6.71 3.94 114.19%
DY 6.12 4.29 0.00 2.13 2.31 0.00 3.72 39.23%
P/NAPS 1.23 1.22 1.27 1.31 1.29 1.68 1.78 -21.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 11/08/16 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 -
Price 1.46 1.47 1.38 1.35 1.38 1.43 1.77 -
P/RPS 2.22 3.22 6.55 1.55 2.11 3.17 5.72 -46.70%
P/EPS 8.02 11.96 24.78 5.64 8.24 12.84 24.93 -52.95%
EY 12.47 8.36 4.04 17.72 12.14 7.79 4.01 112.61%
DY 6.16 4.08 0.00 2.22 2.17 0.00 3.79 38.11%
P/NAPS 1.22 1.28 1.21 1.25 1.37 1.44 1.75 -21.32%

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