[TAMBUN] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 176.01%
YoY- -64.55%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 76,640 78,847 65,987 56,096 47,350 52,445 35,953 65.40%
PBT 22,110 17,884 18,154 16,241 8,761 11,333 10,426 64.83%
Tax -6,392 -5,124 -5,076 -4,318 -2,978 -3,049 -2,721 76.43%
NP 15,718 12,760 13,078 11,923 5,783 8,284 7,705 60.63%
-
NP to SH 10,911 9,492 9,159 8,998 3,260 4,735 6,386 42.77%
-
Tax Rate 28.91% 28.65% 27.96% 26.59% 33.99% 26.90% 26.10% -
Total Cost 60,922 66,087 52,909 44,173 41,567 44,161 28,248 66.69%
-
Net Worth 217,631 167,591 163,711 154,723 145,378 150,457 141,434 33.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,199 9,542 - - - 10,178 - -
Div Payout % 56.82% 100.53% - - - 214.95% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 217,631 167,591 163,711 154,723 145,378 150,457 141,434 33.17%
NOSH 309,971 251,111 221,231 221,033 220,270 221,261 214,295 27.81%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 20.51% 16.18% 19.82% 21.25% 12.21% 15.80% 21.43% -
ROE 5.01% 5.66% 5.59% 5.82% 2.24% 3.15% 4.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.72 31.40 29.83 25.38 21.50 23.70 16.78 29.37%
EPS 3.52 3.78 4.14 4.07 1.48 2.14 2.98 11.70%
DPS 2.00 3.80 0.00 0.00 0.00 4.60 0.00 -
NAPS 0.7021 0.6674 0.74 0.70 0.66 0.68 0.66 4.19%
Adjusted Per Share Value based on latest NOSH - 221,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.45 17.95 15.02 12.77 10.78 11.94 8.18 65.48%
EPS 2.48 2.16 2.08 2.05 0.74 1.08 1.45 42.87%
DPS 1.41 2.17 0.00 0.00 0.00 2.32 0.00 -
NAPS 0.4954 0.3815 0.3727 0.3522 0.3309 0.3425 0.3219 33.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.57 0.62 0.62 0.61 0.76 0.69 -
P/RPS 2.47 1.82 2.08 2.44 2.84 3.21 4.11 -28.71%
P/EPS 17.33 15.08 14.98 15.23 41.22 35.51 23.15 -17.51%
EY 5.77 6.63 6.68 6.57 2.43 2.82 4.32 21.21%
DY 3.28 6.67 0.00 0.00 0.00 6.05 0.00 -
P/NAPS 0.87 0.85 0.84 0.89 0.92 1.12 1.05 -11.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 04/08/11 30/05/11 -
Price 0.70 0.67 0.51 0.64 0.62 0.76 0.71 -
P/RPS 2.83 2.13 1.71 2.52 2.88 3.21 4.23 -23.44%
P/EPS 19.89 17.72 12.32 15.72 41.89 35.51 23.83 -11.32%
EY 5.03 5.64 8.12 6.36 2.39 2.82 4.20 12.73%
DY 2.86 5.67 0.00 0.00 0.00 6.05 0.00 -
P/NAPS 1.00 1.00 0.69 0.91 0.94 1.12 1.08 -4.98%

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