[TAMBUN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.37%
YoY- 48.39%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 60,014 130,405 110,086 116,774 127,962 112,019 118,409 -36.51%
PBT 22,229 41,286 35,131 34,757 33,071 35,283 36,262 -27.90%
Tax -4,900 -10,911 -8,665 -9,001 -7,365 -9,876 -8,022 -28.07%
NP 17,329 30,375 26,466 25,756 25,706 25,407 28,240 -27.85%
-
NP to SH 17,085 29,906 25,878 25,535 25,440 25,288 22,067 -15.72%
-
Tax Rate 22.04% 26.43% 24.66% 25.90% 22.27% 27.99% 22.12% -
Total Cost 42,685 100,030 83,620 91,018 102,256 86,612 90,169 -39.34%
-
Net Worth 417,633 425,423 389,828 377,688 345,085 335,332 283,923 29.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 28,221 - 12,315 - - 16,532 -
Div Payout % - 94.37% - 48.23% - - 74.92% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 417,633 425,423 389,828 377,688 345,085 335,332 283,923 29.43%
NOSH 421,851 421,211 414,711 410,530 401,261 394,508 359,397 11.30%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.87% 23.29% 24.04% 22.06% 20.09% 22.68% 23.85% -
ROE 4.09% 7.03% 6.64% 6.76% 7.37% 7.54% 7.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.23 30.96 26.55 28.44 31.89 28.39 32.95 -42.95%
EPS 4.05 7.10 6.24 6.22 6.34 6.41 6.14 -24.28%
DPS 0.00 6.70 0.00 3.00 0.00 0.00 4.60 -
NAPS 0.99 1.01 0.94 0.92 0.86 0.85 0.79 16.28%
Adjusted Per Share Value based on latest NOSH - 410,530
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.66 29.68 25.06 26.58 29.13 25.50 26.95 -36.50%
EPS 3.89 6.81 5.89 5.81 5.79 5.76 5.02 -15.67%
DPS 0.00 6.42 0.00 2.80 0.00 0.00 3.76 -
NAPS 0.9507 0.9684 0.8874 0.8597 0.7855 0.7633 0.6463 29.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.66 1.80 1.62 2.57 2.18 1.95 1.51 -
P/RPS 11.67 5.81 6.10 9.04 6.84 6.87 4.58 86.87%
P/EPS 40.99 25.35 25.96 41.32 34.38 30.42 24.59 40.71%
EY 2.44 3.94 3.85 2.42 2.91 3.29 4.07 -28.96%
DY 0.00 3.72 0.00 1.17 0.00 0.00 3.05 -
P/NAPS 1.68 1.78 1.72 2.79 2.53 2.29 1.91 -8.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/04/15 12/02/15 18/11/14 19/08/14 28/04/14 26/02/14 -
Price 1.43 1.77 1.84 2.11 2.40 1.98 1.74 -
P/RPS 10.05 5.72 6.93 7.42 7.53 6.97 5.28 53.76%
P/EPS 35.31 24.93 29.49 33.92 37.85 30.89 28.34 15.83%
EY 2.83 4.01 3.39 2.95 2.64 3.24 3.53 -13.73%
DY 0.00 3.79 0.00 1.42 0.00 0.00 2.64 -
P/NAPS 1.44 1.75 1.96 2.29 2.79 2.33 2.20 -24.67%

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