[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 44.95%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 221,564 150,591 79,490 360,836 279,082 193,647 89,315 83.15%
PBT 90,390 58,560 30,839 148,765 108,418 76,244 32,056 99.46%
Tax -22,210 -14,260 -7,546 -35,537 -30,304 -23,646 -8,210 94.03%
NP 68,180 44,300 23,293 113,228 78,114 52,598 23,846 101.31%
-
NP to SH 67,971 44,085 23,291 112,203 77,410 52,185 23,619 102.19%
-
Tax Rate 24.57% 24.35% 24.47% 23.89% 27.95% 31.01% 25.61% -
Total Cost 153,384 106,291 56,197 247,608 200,968 141,049 65,469 76.30%
-
Net Worth 576,255 549,988 427,718 536,326 510,115 488,305 483,405 12.41%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 43,327 30,077 - 38,309 38,258 25,476 - -
Div Payout % 63.74% 68.23% - 34.14% 49.42% 48.82% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 576,255 549,988 427,718 536,326 510,115 488,305 483,405 12.41%
NOSH 433,302 429,678 427,718 425,656 425,096 424,613 424,039 1.44%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 30.77% 29.42% 29.30% 31.38% 27.99% 27.16% 26.70% -
ROE 11.80% 8.02% 5.45% 20.92% 15.17% 10.69% 4.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.14 35.05 18.58 84.77 65.65 45.61 21.06 80.56%
EPS 15.78 10.26 5.44 26.36 18.21 12.29 5.57 100.09%
DPS 10.00 7.00 0.00 9.00 9.00 6.00 0.00 -
NAPS 1.33 1.28 1.00 1.26 1.20 1.15 1.14 10.81%
Adjusted Per Share Value based on latest NOSH - 426,907
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 50.43 34.28 18.09 82.14 63.53 44.08 20.33 83.14%
EPS 15.47 10.04 5.30 25.54 17.62 11.88 5.38 102.08%
DPS 9.86 6.85 0.00 8.72 8.71 5.80 0.00 -
NAPS 1.3117 1.2519 0.9736 1.2208 1.1612 1.1115 1.1004 12.41%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.13 1.43 1.48 1.39 1.47 1.40 1.45 -
P/RPS 2.21 4.08 7.96 1.64 2.24 3.07 6.88 -53.06%
P/EPS 7.20 13.94 27.18 5.27 8.07 11.39 26.03 -57.51%
EY 13.88 7.17 3.68 18.96 12.39 8.78 3.84 135.34%
DY 8.85 4.90 0.00 6.47 6.12 4.29 0.00 -
P/NAPS 0.85 1.12 1.48 1.10 1.23 1.22 1.27 -23.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 18/05/17 23/02/17 17/11/16 11/08/16 18/05/16 -
Price 1.01 1.22 1.54 1.41 1.46 1.47 1.38 -
P/RPS 1.98 3.48 8.29 1.66 2.22 3.22 6.55 -54.92%
P/EPS 6.44 11.89 28.28 5.35 8.02 11.96 24.78 -59.24%
EY 15.53 8.41 3.54 18.70 12.47 8.36 4.04 145.19%
DY 9.90 5.74 0.00 6.38 6.16 4.08 0.00 -
P/NAPS 0.76 0.95 1.54 1.12 1.22 1.28 1.21 -26.63%

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