[TAMBUN] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -22.17%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,754 85,435 104,332 89,315 91,050 86,182 60,014 22.77%
PBT 40,347 32,174 44,188 32,056 39,315 32,914 22,229 48.52%
Tax -5,233 -6,658 -15,436 -8,210 -8,947 -9,041 -4,900 4.45%
NP 35,114 25,516 28,752 23,846 30,368 23,873 17,329 59.78%
-
NP to SH 34,793 25,225 28,566 23,619 30,347 23,779 17,085 60.31%
-
Tax Rate 12.97% 20.69% 34.93% 25.61% 22.76% 27.47% 22.04% -
Total Cost 46,640 59,919 75,580 65,469 60,682 62,309 42,685 6.05%
-
Net Worth 537,904 511,317 488,852 483,405 457,748 428,106 417,633 18.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 12,782 - - - 12,716 - -
Div Payout % - 50.68% - - - 53.48% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 537,904 511,317 488,852 483,405 457,748 428,106 417,633 18.28%
NOSH 426,907 426,097 425,089 424,039 423,840 423,868 421,851 0.79%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 42.95% 29.87% 27.56% 26.70% 33.35% 27.70% 28.87% -
ROE 6.47% 4.93% 5.84% 4.89% 6.63% 5.55% 4.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.15 20.05 24.54 21.06 21.48 20.33 14.23 21.78%
EPS 8.15 5.92 6.72 5.57 7.16 5.61 4.05 59.05%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.26 1.20 1.15 1.14 1.08 1.01 0.99 17.35%
Adjusted Per Share Value based on latest NOSH - 424,039
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.61 19.45 23.75 20.33 20.73 19.62 13.66 22.77%
EPS 7.92 5.74 6.50 5.38 6.91 5.41 3.89 60.29%
DPS 0.00 2.91 0.00 0.00 0.00 2.89 0.00 -
NAPS 1.2244 1.1639 1.1128 1.1004 1.042 0.9745 0.9507 18.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.39 1.47 1.40 1.45 1.41 1.30 1.66 -
P/RPS 7.26 7.33 5.70 6.88 6.56 6.39 11.67 -27.02%
P/EPS 17.06 24.83 20.83 26.03 19.69 23.17 40.99 -44.10%
EY 5.86 4.03 4.80 3.84 5.08 4.32 2.44 78.86%
DY 0.00 2.04 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 1.10 1.23 1.22 1.27 1.31 1.29 1.68 -24.50%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 17/11/16 11/08/16 18/05/16 29/02/16 19/11/15 26/08/15 -
Price 1.41 1.46 1.47 1.38 1.35 1.38 1.43 -
P/RPS 7.36 7.28 5.99 6.55 6.28 6.79 10.05 -18.67%
P/EPS 17.30 24.66 21.88 24.78 18.85 24.60 35.31 -37.71%
EY 5.78 4.05 4.57 4.04 5.30 4.07 2.83 60.62%
DY 0.00 2.05 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 1.12 1.22 1.28 1.21 1.25 1.37 1.44 -15.36%

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