[TMAKMUR] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.15%
YoY- -21.6%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 101,398 81,813 105,004 110,807 81,309 91,828 74,895 22.44%
PBT 23,363 23,599 24,698 32,636 23,787 16,279 12,505 51.86%
Tax -5,812 -5,065 -3,450 -11,380 -7,126 -3,043 -2,504 75.57%
NP 17,551 18,534 21,248 21,256 16,661 13,236 10,001 45.64%
-
NP to SH 13,248 13,142 14,792 14,447 12,546 12,087 10,207 19.04%
-
Tax Rate 24.88% 21.46% 13.97% 34.87% 29.96% 18.69% 20.02% -
Total Cost 83,847 63,279 83,756 89,551 64,648 78,592 64,894 18.68%
-
Net Worth 425,541 430,101 416,257 394,649 349,076 335,461 321,779 20.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 240 23,894 - 21,141 207 - - -
Div Payout % 1.82% 181.82% - 146.34% 1.65% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 425,541 430,101 416,257 394,649 349,076 335,461 321,779 20.54%
NOSH 401,454 398,242 371,658 352,365 345,619 172,918 345,999 10.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.31% 22.65% 20.24% 19.18% 20.49% 14.41% 13.35% -
ROE 3.11% 3.06% 3.55% 3.66% 3.59% 3.60% 3.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.26 20.54 28.25 31.45 23.53 53.10 21.65 10.85%
EPS 3.30 3.30 3.98 4.10 3.63 6.99 2.95 7.78%
DPS 0.06 6.00 0.00 6.00 0.06 0.00 0.00 -
NAPS 1.06 1.08 1.12 1.12 1.01 1.94 0.93 9.14%
Adjusted Per Share Value based on latest NOSH - 352,365
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.43 20.52 26.33 27.79 20.39 23.03 18.78 22.46%
EPS 3.32 3.30 3.71 3.62 3.15 3.03 2.56 18.97%
DPS 0.06 5.99 0.00 5.30 0.05 0.00 0.00 -
NAPS 1.0671 1.0785 1.0438 0.9896 0.8753 0.8412 0.8069 20.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 1.42 1.50 1.56 1.89 0.00 0.00 0.00 -
P/RPS 5.62 7.30 5.52 6.01 0.00 0.00 0.00 -
P/EPS 43.03 45.45 39.20 46.10 0.00 0.00 0.00 -
EY 2.32 2.20 2.55 2.17 0.00 0.00 0.00 -
DY 0.04 4.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.34 1.39 1.39 1.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 - -
Price 1.29 1.55 1.38 1.80 2.10 0.00 0.00 -
P/RPS 5.11 7.54 4.88 5.72 8.93 0.00 0.00 -
P/EPS 39.09 46.97 34.67 43.90 57.85 0.00 0.00 -
EY 2.56 2.13 2.88 2.28 1.73 0.00 0.00 -
DY 0.05 3.87 0.00 3.33 0.03 0.00 0.00 -
P/NAPS 1.22 1.44 1.23 1.61 2.08 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