[TAMBUN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
04-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 221,878 191,844 175,356 128,006 75,561 39,608 0 -
PBT 54,489 46,761 58,939 50,177 38,840 28,412 -7 -
Tax -15,421 -13,066 -10,895 -7,917 -4,868 -2,147 0 -
NP 39,068 33,695 48,044 42,260 33,972 26,265 -7 -
-
NP to SH 26,152 23,379 39,616 36,355 31,616 25,228 -7 -
-
Tax Rate 28.30% 27.94% 18.49% 15.78% 12.53% 7.56% - -
Total Cost 182,810 158,149 127,312 85,746 41,589 13,343 7 87381.17%
-
Net Worth 163,711 154,723 145,378 150,457 141,434 64,708 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,178 10,178 10,178 10,178 - - - -
Div Payout % 38.92% 43.53% 25.69% 28.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 163,711 154,723 145,378 150,457 141,434 64,708 0 -
NOSH 221,231 221,033 220,270 221,261 214,295 102,711 0 -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.61% 17.56% 27.40% 33.01% 44.96% 66.31% 0.00% -
ROE 15.97% 15.11% 27.25% 24.16% 22.35% 38.99% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.29 86.79 79.61 57.85 35.26 38.56 0.00 -
EPS 11.82 10.58 17.99 16.43 14.75 24.56 -175,000.00 -
DPS 4.60 4.60 4.62 4.60 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.66 0.68 0.66 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,261
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 50.51 43.67 39.92 29.14 17.20 9.02 0.00 -
EPS 5.95 5.32 9.02 8.28 7.20 5.74 0.00 -
DPS 2.32 2.32 2.32 2.32 0.00 0.00 0.00 -
NAPS 0.3727 0.3522 0.3309 0.3425 0.3219 0.1473 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 0.62 0.62 0.61 0.76 0.69 0.00 0.00 -
P/RPS 0.62 0.71 0.77 1.31 1.96 0.00 0.00 -
P/EPS 5.24 5.86 3.39 4.63 4.68 0.00 0.00 -
EY 19.07 17.06 29.48 21.62 21.38 0.00 0.00 -
DY 7.42 7.43 7.57 6.05 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.92 1.12 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 23/11/11 - - - - -
Price 0.51 0.64 0.62 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.74 0.78 0.00 0.00 0.00 0.00 -
P/EPS 4.31 6.05 3.45 0.00 0.00 0.00 0.00 -
EY 23.18 16.53 29.01 0.00 0.00 0.00 0.00 -
DY 9.02 7.19 7.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.91 0.94 0.00 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