[TMAKMUR] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 3.8%
YoY- 81.22%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 81,813 105,004 110,807 81,309 91,828 74,895 63,593 18.30%
PBT 23,599 24,698 32,636 23,787 16,279 12,505 25,899 -6.01%
Tax -5,065 -3,450 -11,380 -7,126 -3,043 -2,504 -6,420 -14.63%
NP 18,534 21,248 21,256 16,661 13,236 10,001 19,479 -3.26%
-
NP to SH 13,142 14,792 14,447 12,546 12,087 10,207 18,427 -20.19%
-
Tax Rate 21.46% 13.97% 34.87% 29.96% 18.69% 20.02% 24.79% -
Total Cost 63,279 83,756 89,551 64,648 78,592 64,894 44,114 27.21%
-
Net Worth 430,101 416,257 394,649 349,076 335,461 321,779 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 23,894 - 21,141 207 - - - -
Div Payout % 181.82% - 146.34% 1.65% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 430,101 416,257 394,649 349,076 335,461 321,779 0 -
NOSH 398,242 371,658 352,365 345,619 172,918 345,999 345,722 9.89%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.65% 20.24% 19.18% 20.49% 14.41% 13.35% 30.63% -
ROE 3.06% 3.55% 3.66% 3.59% 3.60% 3.17% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.54 28.25 31.45 23.53 53.10 21.65 18.39 7.65%
EPS 3.30 3.98 4.10 3.63 6.99 2.95 5.33 -27.37%
DPS 6.00 0.00 6.00 0.06 0.00 0.00 0.00 -
NAPS 1.08 1.12 1.12 1.01 1.94 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 345,619
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.52 26.33 27.79 20.39 23.03 18.78 15.95 18.30%
EPS 3.30 3.71 3.62 3.15 3.03 2.56 4.62 -20.11%
DPS 5.99 0.00 5.30 0.05 0.00 0.00 0.00 -
NAPS 1.0785 1.0438 0.9896 0.8753 0.8412 0.8069 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 - - - - -
Price 1.50 1.56 1.89 0.00 0.00 0.00 0.00 -
P/RPS 7.30 5.52 6.01 0.00 0.00 0.00 0.00 -
P/EPS 45.45 39.20 46.10 0.00 0.00 0.00 0.00 -
EY 2.20 2.55 2.17 0.00 0.00 0.00 0.00 -
DY 4.00 0.00 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 1.69 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 - - -
Price 1.55 1.38 1.80 2.10 0.00 0.00 0.00 -
P/RPS 7.54 4.88 5.72 8.93 0.00 0.00 0.00 -
P/EPS 46.97 34.67 43.90 57.85 0.00 0.00 0.00 -
EY 2.13 2.88 2.28 1.73 0.00 0.00 0.00 -
DY 3.87 0.00 3.33 0.03 0.00 0.00 0.00 -
P/NAPS 1.44 1.23 1.61 2.08 0.00 0.00 0.00 -

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