[TMAKMUR] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.15%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 130,535 90,922 101,398 81,813 105,004 110,807 81,309 36.98%
PBT 28,860 25,050 23,363 23,599 24,698 32,636 23,787 13.71%
Tax -10,366 -6,605 -5,812 -5,065 -3,450 -11,380 -7,126 28.29%
NP 18,494 18,445 17,551 18,534 21,248 21,256 16,661 7.18%
-
NP to SH 13,290 14,171 13,248 13,142 14,792 14,447 12,546 3.90%
-
Tax Rate 35.92% 26.37% 24.88% 21.46% 13.97% 34.87% 29.96% -
Total Cost 112,041 72,477 83,847 63,279 83,756 89,551 64,648 44.13%
-
Net Worth 425,813 410,003 425,541 430,101 416,257 394,649 349,076 14.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 238 240 23,894 - 21,141 207 -
Div Payout % - 1.69% 1.82% 181.82% - 146.34% 1.65% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 425,813 410,003 425,541 430,101 416,257 394,649 349,076 14.12%
NOSH 397,956 398,061 401,454 398,242 371,658 352,365 345,619 9.82%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.17% 20.29% 17.31% 22.65% 20.24% 19.18% 20.49% -
ROE 3.12% 3.46% 3.11% 3.06% 3.55% 3.66% 3.59% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.80 22.84 25.26 20.54 28.25 31.45 23.53 24.71%
EPS 3.34 3.56 3.30 3.30 3.98 4.10 3.63 -5.38%
DPS 0.00 0.06 0.06 6.00 0.00 6.00 0.06 -
NAPS 1.07 1.03 1.06 1.08 1.12 1.12 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 398,242
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.73 22.80 25.43 20.52 26.33 27.79 20.39 36.97%
EPS 3.33 3.55 3.32 3.30 3.71 3.62 3.15 3.76%
DPS 0.00 0.06 0.06 5.99 0.00 5.30 0.05 -
NAPS 1.0678 1.0281 1.0671 1.0785 1.0438 0.9896 0.8753 14.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - -
Price 1.40 1.40 1.42 1.50 1.56 1.89 0.00 -
P/RPS 4.27 6.13 5.62 7.30 5.52 6.01 0.00 -
P/EPS 41.92 39.33 43.03 45.45 39.20 46.10 0.00 -
EY 2.39 2.54 2.32 2.20 2.55 2.17 0.00 -
DY 0.00 0.04 0.04 4.00 0.00 3.17 0.00 -
P/NAPS 1.31 1.36 1.34 1.39 1.39 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 18/11/15 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 -
Price 1.37 1.35 1.29 1.55 1.38 1.80 2.10 -
P/RPS 4.18 5.91 5.11 7.54 4.88 5.72 8.93 -39.63%
P/EPS 41.02 37.92 39.09 46.97 34.67 43.90 57.85 -20.43%
EY 2.44 2.64 2.56 2.13 2.88 2.28 1.73 25.68%
DY 0.00 0.04 0.05 3.87 0.00 3.33 0.03 -
P/NAPS 1.28 1.31 1.22 1.44 1.23 1.61 2.08 -27.58%

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