[TMAKMUR] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.97%
YoY- -1.91%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 88,698 61,976 130,535 90,922 101,398 81,813 105,004 -10.65%
PBT 20,791 11,008 28,860 25,050 23,363 23,599 24,698 -10.85%
Tax -5,125 -2,573 -10,366 -6,605 -5,812 -5,065 -3,450 30.22%
NP 15,666 8,435 18,494 18,445 17,551 18,534 21,248 -18.40%
-
NP to SH 12,052 6,965 13,290 14,171 13,248 13,142 14,792 -12.77%
-
Tax Rate 24.65% 23.37% 35.92% 26.37% 24.88% 21.46% 13.97% -
Total Cost 73,032 53,541 112,041 72,477 83,847 63,279 83,756 -8.73%
-
Net Worth 441,508 429,840 425,813 410,003 425,541 430,101 416,257 4.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 238 240 23,894 - -
Div Payout % - - - 1.69% 1.82% 181.82% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 441,508 429,840 425,813 410,003 425,541 430,101 416,257 4.00%
NOSH 397,755 397,999 397,956 398,061 401,454 398,242 371,658 4.63%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.66% 13.61% 14.17% 20.29% 17.31% 22.65% 20.24% -
ROE 2.73% 1.62% 3.12% 3.46% 3.11% 3.06% 3.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.30 15.57 32.80 22.84 25.26 20.54 28.25 -14.59%
EPS 3.03 1.75 3.34 3.56 3.30 3.30 3.98 -16.63%
DPS 0.00 0.00 0.00 0.06 0.06 6.00 0.00 -
NAPS 1.11 1.08 1.07 1.03 1.06 1.08 1.12 -0.59%
Adjusted Per Share Value based on latest NOSH - 398,061
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.24 15.54 32.73 22.80 25.43 20.52 26.33 -10.65%
EPS 3.02 1.75 3.33 3.55 3.32 3.30 3.71 -12.82%
DPS 0.00 0.00 0.00 0.06 0.06 5.99 0.00 -
NAPS 1.1071 1.0779 1.0678 1.0281 1.0671 1.0785 1.0438 4.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.67 1.38 1.40 1.40 1.42 1.50 1.56 -
P/RPS 7.49 8.86 4.27 6.13 5.62 7.30 5.52 22.58%
P/EPS 55.12 78.86 41.92 39.33 43.03 45.45 39.20 25.53%
EY 1.81 1.27 2.39 2.54 2.32 2.20 2.55 -20.44%
DY 0.00 0.00 0.00 0.04 0.04 4.00 0.00 -
P/NAPS 1.50 1.28 1.31 1.36 1.34 1.39 1.39 5.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 27/05/16 24/02/16 18/11/15 26/08/15 28/04/15 26/02/15 -
Price 1.70 1.68 1.37 1.35 1.29 1.55 1.38 -
P/RPS 7.62 10.79 4.18 5.91 5.11 7.54 4.88 34.62%
P/EPS 56.11 96.00 41.02 37.92 39.09 46.97 34.67 37.88%
EY 1.78 1.04 2.44 2.64 2.56 2.13 2.88 -27.46%
DY 0.00 0.00 0.00 0.04 0.05 3.87 0.00 -
P/NAPS 1.53 1.56 1.28 1.31 1.22 1.44 1.23 15.67%

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