[TMAKMUR] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 76.68%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR'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 321,376 240,630 150,674 61,976 404,668 274,133 183,211 45.20%
PBT 71,962 54,907 31,799 11,008 100,872 72,012 46,962 32.74%
Tax -19,146 -13,032 -7,698 -2,573 -27,848 -17,482 -10,877 45.53%
NP 52,816 41,875 24,101 8,435 73,024 54,530 36,085 28.76%
-
NP to SH 45,802 33,599 19,017 6,965 53,851 40,561 26,390 44.17%
-
Tax Rate 26.61% 23.73% 24.21% 23.37% 27.61% 24.28% 23.16% -
Total Cost 268,560 198,755 126,573 53,541 331,644 219,603 147,126 49.08%
-
Net Worth 473,951 457,806 442,533 429,840 425,887 409,988 423,839 7.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 477 477 479 -
Div Payout % - - - - 0.89% 1.18% 1.82% -
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 473,951 457,806 442,533 429,840 425,887 409,988 423,839 7.69%
NOSH 398,278 398,092 398,679 397,999 398,025 398,047 399,848 -0.26%
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 16.43% 17.40% 16.00% 13.61% 18.05% 19.89% 19.70% -
ROE 9.66% 7.34% 4.30% 1.62% 12.64% 9.89% 6.23% -
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 80.69 60.45 37.79 15.57 101.67 68.87 45.82 45.57%
EPS 11.50 8.44 4.77 1.75 13.53 10.19 6.60 44.55%
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.12 -
NAPS 1.19 1.15 1.11 1.08 1.07 1.03 1.06 7.97%
Adjusted Per Share Value based on latest NOSH - 398,415
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.59 60.34 37.78 15.54 101.47 68.74 45.94 45.20%
EPS 11.49 8.43 4.77 1.75 13.50 10.17 6.62 44.18%
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.12 -
NAPS 1.1885 1.148 1.1097 1.0779 1.0679 1.0281 1.0628 7.70%
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 1.88 1.70 1.67 1.38 1.40 1.40 1.42 -
P/RPS 2.33 2.81 4.42 8.86 1.38 2.03 3.10 -17.26%
P/EPS 16.35 20.14 35.01 78.86 10.35 13.74 21.52 -16.66%
EY 6.12 4.96 2.86 1.27 9.66 7.28 4.65 19.99%
DY 0.00 0.00 0.00 0.00 0.09 0.09 0.08 -
P/NAPS 1.58 1.48 1.50 1.28 1.31 1.36 1.34 11.55%
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 24/02/17 24/11/16 23/08/16 27/05/16 24/02/16 18/11/15 26/08/15 -
Price 1.89 1.87 1.70 1.68 1.37 1.35 1.29 -
P/RPS 2.34 3.09 4.50 10.79 1.35 1.96 2.82 -11.64%
P/EPS 16.43 22.16 35.64 96.00 10.13 13.25 19.55 -10.89%
EY 6.08 4.51 2.81 1.04 9.88 7.55 5.12 12.08%
DY 0.00 0.00 0.00 0.00 0.09 0.09 0.09 -
P/NAPS 1.59 1.63 1.53 1.56 1.28 1.31 1.22 19.21%

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