[TMAKMUR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.61%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 404,668 274,133 183,211 81,813 388,949 283,944 173,137 75.84%
PBT 100,872 72,012 46,962 23,599 97,399 72,702 40,066 84.75%
Tax -27,848 -17,482 -10,877 -5,065 -24,998 -21,549 -10,169 95.38%
NP 73,024 54,530 36,085 18,534 72,401 51,153 29,897 81.07%
-
NP to SH 53,851 40,561 26,390 13,142 53,872 39,080 24,633 68.20%
-
Tax Rate 27.61% 24.28% 23.16% 21.46% 25.67% 29.64% 25.38% -
Total Cost 331,644 219,603 147,126 63,279 316,548 232,791 143,240 74.74%
-
Net Worth 425,887 409,988 423,839 430,101 416,689 401,555 349,428 14.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 477 477 479 23,894 - 21,511 - -
Div Payout % 0.89% 1.18% 1.82% 181.82% - 55.05% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 425,887 409,988 423,839 430,101 416,689 401,555 349,428 14.06%
NOSH 398,025 398,047 399,848 398,242 372,044 358,532 345,969 9.76%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.05% 19.89% 19.70% 22.65% 18.61% 18.02% 17.27% -
ROE 12.64% 9.89% 6.23% 3.06% 12.93% 9.73% 7.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.67 68.87 45.82 20.54 104.54 79.20 50.04 60.20%
EPS 13.53 10.19 6.60 3.30 14.48 10.90 7.12 53.23%
DPS 0.12 0.12 0.12 6.00 0.00 6.00 0.00 -
NAPS 1.07 1.03 1.06 1.08 1.12 1.12 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 398,242
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.47 68.74 45.94 20.52 97.53 71.20 43.42 75.83%
EPS 13.50 10.17 6.62 3.30 13.51 9.80 6.18 68.11%
DPS 0.12 0.12 0.12 5.99 0.00 5.39 0.00 -
NAPS 1.0679 1.0281 1.0628 1.0785 1.0449 1.0069 0.8762 14.05%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - -
Price 1.40 1.40 1.42 1.50 1.56 1.89 0.00 -
P/RPS 1.38 2.03 3.10 7.30 1.49 2.39 0.00 -
P/EPS 10.35 13.74 21.52 45.45 10.77 17.34 0.00 -
EY 9.66 7.28 4.65 2.20 9.28 5.77 0.00 -
DY 0.09 0.09 0.08 4.00 0.00 3.17 0.00 -
P/NAPS 1.31 1.36 1.34 1.39 1.39 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 18/11/15 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 -
Price 1.37 1.35 1.29 1.55 1.38 1.80 2.10 -
P/RPS 1.35 1.96 2.82 7.54 1.32 2.27 4.20 -52.97%
P/EPS 10.13 13.25 19.55 46.97 9.53 16.51 29.49 -50.85%
EY 9.88 7.55 5.12 2.13 10.49 6.06 3.39 103.63%
DY 0.09 0.09 0.09 3.87 0.00 3.33 0.00 -
P/NAPS 1.28 1.31 1.22 1.44 1.23 1.61 2.08 -27.58%

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