[TMAKMUR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 58.65%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 183,211 81,813 388,949 283,944 173,137 91,828 243,486 -17.31%
PBT 46,962 23,599 97,399 72,702 40,066 16,279 61,682 -16.66%
Tax -10,877 -5,065 -24,998 -21,549 -10,169 -3,043 -16,991 -25.78%
NP 36,085 18,534 72,401 51,153 29,897 13,236 44,691 -13.32%
-
NP to SH 26,390 13,142 53,872 39,080 24,633 12,087 42,891 -27.72%
-
Tax Rate 23.16% 21.46% 25.67% 29.64% 25.38% 18.69% 27.55% -
Total Cost 147,126 63,279 316,548 232,791 143,240 78,592 198,795 -18.22%
-
Net Worth 423,839 430,101 416,689 401,555 349,428 335,461 321,682 20.24%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 479 23,894 - 21,511 - - - -
Div Payout % 1.82% 181.82% - 55.05% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 423,839 430,101 416,689 401,555 349,428 335,461 321,682 20.24%
NOSH 399,848 398,242 372,044 358,532 345,969 172,918 345,895 10.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.70% 22.65% 18.61% 18.02% 17.27% 14.41% 18.35% -
ROE 6.23% 3.06% 12.93% 9.73% 7.05% 3.60% 13.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.82 20.54 104.54 79.20 50.04 53.10 70.39 -24.94%
EPS 6.60 3.30 14.48 10.90 7.12 6.99 12.40 -34.39%
DPS 0.12 6.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.06 1.08 1.12 1.12 1.01 1.94 0.93 9.14%
Adjusted Per Share Value based on latest NOSH - 352,365
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.94 20.52 97.53 71.20 43.42 23.03 61.06 -17.32%
EPS 6.62 3.30 13.51 9.80 6.18 3.03 10.76 -27.72%
DPS 0.12 5.99 0.00 5.39 0.00 0.00 0.00 -
NAPS 1.0628 1.0785 1.0449 1.0069 0.8762 0.8412 0.8066 20.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 1.42 1.50 1.56 1.89 0.00 0.00 0.00 -
P/RPS 3.10 7.30 1.49 2.39 0.00 0.00 0.00 -
P/EPS 21.52 45.45 10.77 17.34 0.00 0.00 0.00 -
EY 4.65 2.20 9.28 5.77 0.00 0.00 0.00 -
DY 0.08 4.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.34 1.39 1.39 1.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 - -
Price 1.29 1.55 1.38 1.80 2.10 0.00 0.00 -
P/RPS 2.82 7.54 1.32 2.27 4.20 0.00 0.00 -
P/EPS 19.55 46.97 9.53 16.51 29.49 0.00 0.00 -
EY 5.12 2.13 10.49 6.06 3.39 0.00 0.00 -
DY 0.09 3.87 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.22 1.44 1.23 1.61 2.08 0.00 0.00 -

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