[TAMBUN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.22%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,054 82,602 78,324 78,324 75,234 76,640 78,847 18.04%
PBT 31,175 26,294 23,977 23,977 20,838 22,110 17,884 55.86%
Tax -7,650 -7,215 -7,066 -7,066 -5,345 -6,392 -5,124 37.72%
NP 23,525 19,079 16,911 16,911 15,493 15,718 12,760 63.00%
-
NP to SH 17,208 13,984 11,726 11,726 11,251 10,911 9,492 60.82%
-
Tax Rate 24.54% 27.44% 29.47% 29.47% 25.65% 28.91% 28.65% -
Total Cost 73,529 63,523 61,413 61,413 59,741 60,922 66,087 8.89%
-
Net Worth 270,317 238,292 0 234,924 223,186 217,631 167,591 46.49%
Dividend
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,593 - - - 10,256 6,199 9,542 -25.56%
Div Payout % 38.31% - - - 91.16% 56.82% 100.53% -
Equity
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 270,317 238,292 0 234,924 223,186 217,631 167,591 46.49%
NOSH 329,655 313,542 311,034 311,034 310,801 309,971 251,111 24.27%
Ratio Analysis
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.24% 23.10% 21.59% 21.59% 20.59% 20.51% 16.18% -
ROE 6.37% 5.87% 0.00% 4.99% 5.04% 5.01% 5.66% -
Per Share
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.44 26.34 25.18 25.18 24.21 24.72 31.40 -5.01%
EPS 5.22 4.46 3.77 3.77 3.62 3.52 3.78 29.40%
DPS 2.00 0.00 0.00 0.00 3.30 2.00 3.80 -40.10%
NAPS 0.82 0.76 0.00 0.7553 0.7181 0.7021 0.6674 17.87%
Adjusted Per Share Value based on latest NOSH - 311,034
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.09 18.80 17.83 17.83 17.13 17.45 17.95 18.02%
EPS 3.92 3.18 2.67 2.67 2.56 2.48 2.16 60.96%
DPS 1.50 0.00 0.00 0.00 2.33 1.41 2.17 -25.54%
NAPS 0.6153 0.5424 0.00 0.5348 0.508 0.4954 0.3815 46.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.43 1.28 0.935 0.90 0.75 0.61 0.57 -
P/RPS 4.86 4.86 3.71 3.57 3.10 2.47 1.82 119.12%
P/EPS 27.39 28.70 24.80 23.87 20.72 17.33 15.08 61.06%
EY 3.65 3.48 4.03 4.19 4.83 5.77 6.63 -37.91%
DY 1.40 0.00 0.00 0.00 4.40 3.28 6.67 -71.25%
P/NAPS 1.74 1.68 0.00 1.19 1.04 0.87 0.85 77.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/11/13 19/08/13 - 24/04/13 21/02/13 27/11/12 16/08/12 -
Price 1.42 1.54 0.00 0.945 0.76 0.70 0.67 -
P/RPS 4.82 5.85 0.00 3.75 3.14 2.83 2.13 91.98%
P/EPS 27.20 34.53 0.00 25.07 20.99 19.89 17.72 40.81%
EY 3.68 2.90 0.00 3.99 4.76 5.03 5.64 -28.89%
DY 1.41 0.00 0.00 0.00 4.34 2.86 5.67 -67.09%
P/NAPS 1.73 2.03 0.00 1.25 1.06 1.00 1.00 54.92%

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