[TAMBUN] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 20.95%
YoY- 67.2%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 79,490 81,754 85,435 104,332 89,315 91,050 86,182 -5.24%
PBT 30,839 40,347 32,174 44,188 32,056 39,315 32,914 -4.24%
Tax -7,546 -5,233 -6,658 -15,436 -8,210 -8,947 -9,041 -11.34%
NP 23,293 35,114 25,516 28,752 23,846 30,368 23,873 -1.62%
-
NP to SH 23,291 34,793 25,225 28,566 23,619 30,347 23,779 -1.37%
-
Tax Rate 24.47% 12.97% 20.69% 34.93% 25.61% 22.76% 27.47% -
Total Cost 56,197 46,640 59,919 75,580 65,469 60,682 62,309 -6.64%
-
Net Worth 427,718 537,904 511,317 488,852 483,405 457,748 428,106 -0.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 12,782 - - - 12,716 -
Div Payout % - - 50.68% - - - 53.48% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 427,718 537,904 511,317 488,852 483,405 457,748 428,106 -0.06%
NOSH 427,718 426,907 426,097 425,089 424,039 423,840 423,868 0.60%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 29.30% 42.95% 29.87% 27.56% 26.70% 33.35% 27.70% -
ROE 5.45% 6.47% 4.93% 5.84% 4.89% 6.63% 5.55% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.58 19.15 20.05 24.54 21.06 21.48 20.33 -5.81%
EPS 5.44 8.15 5.92 6.72 5.57 7.16 5.61 -2.02%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.26 1.20 1.15 1.14 1.08 1.01 -0.66%
Adjusted Per Share Value based on latest NOSH - 425,089
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.09 18.61 19.45 23.75 20.33 20.73 19.62 -5.26%
EPS 5.30 7.92 5.74 6.50 5.38 6.91 5.41 -1.35%
DPS 0.00 0.00 2.91 0.00 0.00 0.00 2.89 -
NAPS 0.9736 1.2244 1.1639 1.1128 1.1004 1.042 0.9745 -0.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.48 1.39 1.47 1.40 1.45 1.41 1.30 -
P/RPS 7.96 7.26 7.33 5.70 6.88 6.56 6.39 15.75%
P/EPS 27.18 17.06 24.83 20.83 26.03 19.69 23.17 11.21%
EY 3.68 5.86 4.03 4.80 3.84 5.08 4.32 -10.12%
DY 0.00 0.00 2.04 0.00 0.00 0.00 2.31 -
P/NAPS 1.48 1.10 1.23 1.22 1.27 1.31 1.29 9.58%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 23/02/17 17/11/16 11/08/16 18/05/16 29/02/16 19/11/15 -
Price 1.54 1.41 1.46 1.47 1.38 1.35 1.38 -
P/RPS 8.29 7.36 7.28 5.99 6.55 6.28 6.79 14.21%
P/EPS 28.28 17.30 24.66 21.88 24.78 18.85 24.60 9.73%
EY 3.54 5.78 4.05 4.57 4.04 5.30 4.07 -8.87%
DY 0.00 0.00 2.05 0.00 0.00 0.00 2.17 -
P/NAPS 1.54 1.12 1.22 1.28 1.21 1.25 1.37 8.10%

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