[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -79.24%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 282,099 221,564 150,591 79,490 360,836 279,082 193,647 28.41%
PBT 110,610 90,390 58,560 30,839 148,765 108,418 76,244 28.06%
Tax -27,011 -22,210 -14,260 -7,546 -35,537 -30,304 -23,646 9.24%
NP 83,599 68,180 44,300 23,293 113,228 78,114 52,598 36.07%
-
NP to SH 83,388 67,971 44,085 23,291 112,203 77,410 52,185 36.56%
-
Tax Rate 24.42% 24.57% 24.35% 24.47% 23.89% 27.95% 31.01% -
Total Cost 198,500 153,384 106,291 56,197 247,608 200,968 141,049 25.50%
-
Net Worth 580,625 576,255 549,988 427,718 536,326 510,115 488,305 12.20%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 43,330 43,327 30,077 - 38,309 38,258 25,476 42.34%
Div Payout % 51.96% 63.74% 68.23% - 34.14% 49.42% 48.82% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 580,625 576,255 549,988 427,718 536,326 510,115 488,305 12.20%
NOSH 433,302 433,302 429,678 427,718 425,656 425,096 424,613 1.35%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 29.63% 30.77% 29.42% 29.30% 31.38% 27.99% 27.16% -
ROE 14.36% 11.80% 8.02% 5.45% 20.92% 15.17% 10.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.10 51.14 35.05 18.58 84.77 65.65 45.61 26.68%
EPS 19.33 15.78 10.26 5.44 26.36 18.21 12.29 35.13%
DPS 10.00 10.00 7.00 0.00 9.00 9.00 6.00 40.44%
NAPS 1.34 1.33 1.28 1.00 1.26 1.20 1.15 10.70%
Adjusted Per Share Value based on latest NOSH - 427,718
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 64.21 50.43 34.28 18.09 82.14 63.53 44.08 28.41%
EPS 18.98 15.47 10.04 5.30 25.54 17.62 11.88 36.54%
DPS 9.86 9.86 6.85 0.00 8.72 8.71 5.80 42.30%
NAPS 1.3217 1.3117 1.2519 0.9736 1.2208 1.1612 1.1115 12.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.02 1.13 1.43 1.48 1.39 1.47 1.40 -
P/RPS 1.57 2.21 4.08 7.96 1.64 2.24 3.07 -35.97%
P/EPS 5.30 7.20 13.94 27.18 5.27 8.07 11.39 -39.86%
EY 18.87 13.88 7.17 3.68 18.96 12.39 8.78 66.30%
DY 9.80 8.85 4.90 0.00 6.47 6.12 4.29 73.19%
P/NAPS 0.76 0.85 1.12 1.48 1.10 1.23 1.22 -26.99%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 18/05/17 23/02/17 17/11/16 11/08/16 -
Price 0.885 1.01 1.22 1.54 1.41 1.46 1.47 -
P/RPS 1.36 1.98 3.48 8.29 1.66 2.22 3.22 -43.61%
P/EPS 4.60 6.44 11.89 28.28 5.35 8.02 11.96 -47.02%
EY 21.75 15.53 8.41 3.54 18.70 12.47 8.36 88.83%
DY 11.30 9.90 5.74 0.00 6.38 6.16 4.08 96.85%
P/NAPS 0.66 0.76 0.95 1.54 1.12 1.22 1.28 -35.62%

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