[TAMBUN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.18%
YoY- -6.88%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 104,332 89,315 91,050 86,182 60,014 130,405 110,086 -3.51%
PBT 44,188 32,056 39,315 32,914 22,229 41,286 35,131 16.53%
Tax -15,436 -8,210 -8,947 -9,041 -4,900 -10,911 -8,665 47.00%
NP 28,752 23,846 30,368 23,873 17,329 30,375 26,466 5.68%
-
NP to SH 28,566 23,619 30,347 23,779 17,085 29,906 25,878 6.81%
-
Tax Rate 34.93% 25.61% 22.76% 27.47% 22.04% 26.43% 24.66% -
Total Cost 75,580 65,469 60,682 62,309 42,685 100,030 83,620 -6.52%
-
Net Worth 488,852 483,405 457,748 428,106 417,633 425,423 389,828 16.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 12,716 - 28,221 - -
Div Payout % - - - 53.48% - 94.37% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 488,852 483,405 457,748 428,106 417,633 425,423 389,828 16.30%
NOSH 425,089 424,039 423,840 423,868 421,851 421,211 414,711 1.66%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.56% 26.70% 33.35% 27.70% 28.87% 23.29% 24.04% -
ROE 5.84% 4.89% 6.63% 5.55% 4.09% 7.03% 6.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.54 21.06 21.48 20.33 14.23 30.96 26.55 -5.11%
EPS 6.72 5.57 7.16 5.61 4.05 7.10 6.24 5.06%
DPS 0.00 0.00 0.00 3.00 0.00 6.70 0.00 -
NAPS 1.15 1.14 1.08 1.01 0.99 1.01 0.94 14.40%
Adjusted Per Share Value based on latest NOSH - 423,868
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.75 20.33 20.73 19.62 13.66 29.68 25.06 -3.51%
EPS 6.50 5.38 6.91 5.41 3.89 6.81 5.89 6.79%
DPS 0.00 0.00 0.00 2.89 0.00 6.42 0.00 -
NAPS 1.1128 1.1004 1.042 0.9745 0.9507 0.9684 0.8874 16.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.40 1.45 1.41 1.30 1.66 1.80 1.62 -
P/RPS 5.70 6.88 6.56 6.39 11.67 5.81 6.10 -4.42%
P/EPS 20.83 26.03 19.69 23.17 40.99 25.35 25.96 -13.66%
EY 4.80 3.84 5.08 4.32 2.44 3.94 3.85 15.85%
DY 0.00 0.00 0.00 2.31 0.00 3.72 0.00 -
P/NAPS 1.22 1.27 1.31 1.29 1.68 1.78 1.72 -20.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 -
Price 1.47 1.38 1.35 1.38 1.43 1.77 1.84 -
P/RPS 5.99 6.55 6.28 6.79 10.05 5.72 6.93 -9.26%
P/EPS 21.88 24.78 18.85 24.60 35.31 24.93 29.49 -18.05%
EY 4.57 4.04 5.30 4.07 2.83 4.01 3.39 22.05%
DY 0.00 0.00 0.00 2.17 0.00 3.79 0.00 -
P/NAPS 1.28 1.21 1.25 1.37 1.44 1.75 1.96 -24.74%

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