[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -76.64%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 360,836 279,082 193,647 89,315 367,651 276,601 190,419 52.83%
PBT 148,765 108,418 76,244 32,056 135,744 96,429 63,515 75.91%
Tax -35,537 -30,304 -23,646 -8,210 -33,799 -24,852 -15,811 71.16%
NP 113,228 78,114 52,598 23,846 101,945 71,577 47,704 77.47%
-
NP to SH 112,203 77,410 52,185 23,619 101,117 70,770 46,991 78.17%
-
Tax Rate 23.89% 27.95% 31.01% 25.61% 24.90% 25.77% 24.89% -
Total Cost 247,608 200,968 141,049 65,469 265,706 205,024 142,715 44.14%
-
Net Worth 536,326 510,115 488,305 483,405 456,548 426,732 417,604 18.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 38,309 38,258 25,476 - 12,681 12,675 - -
Div Payout % 34.14% 49.42% 48.82% - 12.54% 17.91% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 536,326 510,115 488,305 483,405 456,548 426,732 417,604 18.06%
NOSH 425,656 425,096 424,613 424,039 422,729 422,507 421,822 0.60%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 31.38% 27.99% 27.16% 26.70% 27.73% 25.88% 25.05% -
ROE 20.92% 15.17% 10.69% 4.89% 22.15% 16.58% 11.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.77 65.65 45.61 21.06 86.97 65.47 45.14 51.92%
EPS 26.36 18.21 12.29 5.57 23.92 16.75 11.14 77.10%
DPS 9.00 9.00 6.00 0.00 3.00 3.00 0.00 -
NAPS 1.26 1.20 1.15 1.14 1.08 1.01 0.99 17.35%
Adjusted Per Share Value based on latest NOSH - 424,039
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 82.14 63.53 44.08 20.33 83.69 62.96 43.34 52.85%
EPS 25.54 17.62 11.88 5.38 23.02 16.11 10.70 78.13%
DPS 8.72 8.71 5.80 0.00 2.89 2.89 0.00 -
NAPS 1.2208 1.1612 1.1115 1.1004 1.0392 0.9714 0.9506 18.05%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.39 1.47 1.40 1.45 1.41 1.30 1.66 -
P/RPS 1.64 2.24 3.07 6.88 1.62 1.99 3.68 -41.51%
P/EPS 5.27 8.07 11.39 26.03 5.89 7.76 14.90 -49.82%
EY 18.96 12.39 8.78 3.84 16.96 12.88 6.71 99.24%
DY 6.47 6.12 4.29 0.00 2.13 2.31 0.00 -
P/NAPS 1.10 1.23 1.22 1.27 1.31 1.29 1.68 -24.50%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 11/08/16 18/05/16 29/02/16 19/11/15 26/08/15 -
Price 1.41 1.46 1.47 1.38 1.35 1.38 1.43 -
P/RPS 1.66 2.22 3.22 6.55 1.55 2.11 3.17 -34.90%
P/EPS 5.35 8.02 11.96 24.78 5.64 8.24 12.84 -44.06%
EY 18.70 12.47 8.36 4.04 17.72 12.14 7.79 78.80%
DY 6.38 6.16 4.08 0.00 2.22 2.17 0.00 -
P/NAPS 1.12 1.22 1.28 1.21 1.25 1.37 1.44 -15.36%

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