[TMAKMUR] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 283,944 173,137 91,828 243,486 168,591 104,998 58,368 186.82%
PBT 72,702 40,066 16,279 61,682 49,176 23,276 10,639 259.68%
Tax -21,549 -10,169 -3,043 -16,991 -14,487 -8,066 -3,218 254.86%
NP 51,153 29,897 13,236 44,691 34,689 15,210 7,421 261.76%
-
NP to SH 39,080 24,633 12,087 42,891 32,683 14,256 7,333 204.79%
-
Tax Rate 29.64% 25.38% 18.69% 27.55% 29.46% 34.65% 30.25% -
Total Cost 232,791 143,240 78,592 198,795 133,902 89,788 50,947 175.10%
-
Net Worth 401,555 349,428 335,461 321,682 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 21,511 - - - - - - -
Div Payout % 55.05% - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 401,555 349,428 335,461 321,682 0 0 0 -
NOSH 358,532 345,969 172,918 345,895 345,851 346,019 172,948 62.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.02% 17.27% 14.41% 18.35% 20.58% 14.49% 12.71% -
ROE 9.73% 7.05% 3.60% 13.33% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.20 50.04 53.10 70.39 48.75 30.34 33.75 76.49%
EPS 10.90 7.12 6.99 12.40 9.45 4.12 4.24 87.55%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.01 1.94 0.93 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 345,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 71.20 43.42 23.03 61.06 42.28 26.33 14.64 186.77%
EPS 9.80 6.18 3.03 10.76 8.20 3.57 1.84 204.67%
DPS 5.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 0.8762 0.8412 0.8066 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 - - - - - - -
Price 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.77 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 25/08/14 10/07/14 - - - - -
Price 1.80 2.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.27 4.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.51 29.49 0.00 0.00 0.00 0.00 0.00 -
EY 6.06 3.39 0.00 0.00 0.00 0.00 0.00 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.08 0.00 0.00 0.00 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