[TAMBUN] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.6%
YoY- 81.92%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 130,405 110,086 116,774 127,962 112,019 118,409 97,054 21.78%
PBT 41,286 35,131 34,757 33,071 35,283 36,262 31,175 20.61%
Tax -10,911 -8,665 -9,001 -7,365 -9,876 -8,022 -7,650 26.73%
NP 30,375 26,466 25,756 25,706 25,407 28,240 23,525 18.59%
-
NP to SH 29,906 25,878 25,535 25,440 25,288 22,067 17,208 44.59%
-
Tax Rate 26.43% 24.66% 25.90% 22.27% 27.99% 22.12% 24.54% -
Total Cost 100,030 83,620 91,018 102,256 86,612 90,169 73,529 22.79%
-
Net Worth 425,423 389,828 377,688 345,085 335,332 283,923 270,317 35.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 28,221 - 12,315 - - 16,532 6,593 163.86%
Div Payout % 94.37% - 48.23% - - 74.92% 38.31% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 425,423 389,828 377,688 345,085 335,332 283,923 270,317 35.33%
NOSH 421,211 414,711 410,530 401,261 394,508 359,397 329,655 17.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.29% 24.04% 22.06% 20.09% 22.68% 23.85% 24.24% -
ROE 7.03% 6.64% 6.76% 7.37% 7.54% 7.77% 6.37% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.96 26.55 28.44 31.89 28.39 32.95 29.44 3.41%
EPS 7.10 6.24 6.22 6.34 6.41 6.14 5.22 22.78%
DPS 6.70 0.00 3.00 0.00 0.00 4.60 2.00 124.05%
NAPS 1.01 0.94 0.92 0.86 0.85 0.79 0.82 14.91%
Adjusted Per Share Value based on latest NOSH - 401,261
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.68 25.06 26.58 29.13 25.50 26.95 22.09 21.78%
EPS 6.81 5.89 5.81 5.79 5.76 5.02 3.92 44.56%
DPS 6.42 0.00 2.80 0.00 0.00 3.76 1.50 163.84%
NAPS 0.9684 0.8874 0.8597 0.7855 0.7633 0.6463 0.6153 35.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.80 1.62 2.57 2.18 1.95 1.51 1.43 -
P/RPS 5.81 6.10 9.04 6.84 6.87 4.58 4.86 12.65%
P/EPS 25.35 25.96 41.32 34.38 30.42 24.59 27.39 -5.03%
EY 3.94 3.85 2.42 2.91 3.29 4.07 3.65 5.23%
DY 3.72 0.00 1.17 0.00 0.00 3.05 1.40 91.95%
P/NAPS 1.78 1.72 2.79 2.53 2.29 1.91 1.74 1.52%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/04/15 12/02/15 18/11/14 19/08/14 28/04/14 26/02/14 19/11/13 -
Price 1.77 1.84 2.11 2.40 1.98 1.74 1.42 -
P/RPS 5.72 6.93 7.42 7.53 6.97 5.28 4.82 12.10%
P/EPS 24.93 29.49 33.92 37.85 30.89 28.34 27.20 -5.64%
EY 4.01 3.39 2.95 2.64 3.24 3.53 3.68 5.89%
DY 3.79 0.00 1.42 0.00 0.00 2.64 1.41 93.43%
P/NAPS 1.75 1.96 2.29 2.79 2.33 2.20 1.73 0.76%

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