[TAMBUN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.7%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 70,118 79,490 81,754 85,435 104,332 89,315 91,050 -15.99%
PBT 26,799 30,839 40,347 32,174 44,188 32,056 39,315 -22.56%
Tax -6,496 -7,546 -5,233 -6,658 -15,436 -8,210 -8,947 -19.23%
NP 20,303 23,293 35,114 25,516 28,752 23,846 30,368 -23.55%
-
NP to SH 20,090 23,291 34,793 25,225 28,566 23,619 30,347 -24.06%
-
Tax Rate 24.24% 24.47% 12.97% 20.69% 34.93% 25.61% 22.76% -
Total Cost 49,815 56,197 46,640 59,919 75,580 65,469 60,682 -12.33%
-
Net Worth 551,828 427,718 537,904 511,317 488,852 483,405 457,748 13.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 12,782 - - - -
Div Payout % - - - 50.68% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 551,828 427,718 537,904 511,317 488,852 483,405 457,748 13.28%
NOSH 431,115 427,718 426,907 426,097 425,089 424,039 423,840 1.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 28.96% 29.30% 42.95% 29.87% 27.56% 26.70% 33.35% -
ROE 3.64% 5.45% 6.47% 4.93% 5.84% 4.89% 6.63% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.26 18.58 19.15 20.05 24.54 21.06 21.48 -16.95%
EPS 4.66 5.44 8.15 5.92 6.72 5.57 7.16 -24.91%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.28 1.00 1.26 1.20 1.15 1.14 1.08 12.00%
Adjusted Per Share Value based on latest NOSH - 426,097
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.96 18.09 18.61 19.45 23.75 20.33 20.73 -16.01%
EPS 4.57 5.30 7.92 5.74 6.50 5.38 6.91 -24.11%
DPS 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
NAPS 1.2561 0.9736 1.2244 1.1639 1.1128 1.1004 1.042 13.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.43 1.48 1.39 1.47 1.40 1.45 1.41 -
P/RPS 8.79 7.96 7.26 7.33 5.70 6.88 6.56 21.56%
P/EPS 30.69 27.18 17.06 24.83 20.83 26.03 19.69 34.46%
EY 3.26 3.68 5.86 4.03 4.80 3.84 5.08 -25.62%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.12 1.48 1.10 1.23 1.22 1.27 1.31 -9.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 18/05/17 23/02/17 17/11/16 11/08/16 18/05/16 29/02/16 -
Price 1.22 1.54 1.41 1.46 1.47 1.38 1.35 -
P/RPS 7.50 8.29 7.36 7.28 5.99 6.55 6.28 12.57%
P/EPS 26.18 28.28 17.30 24.66 21.88 24.78 18.85 24.50%
EY 3.82 3.54 5.78 4.05 4.57 4.04 5.30 -19.62%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.95 1.54 1.12 1.22 1.28 1.21 1.25 -16.73%

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