[TAMBUN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -6.95%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 241,705 282,099 303,318 317,780 351,011 360,836 370,132 -24.74%
PBT 95,781 110,610 130,737 131,081 147,548 148,765 147,733 -25.11%
Tax -24,819 -27,011 -27,443 -26,151 -34,873 -35,537 -39,251 -26.35%
NP 70,962 83,599 103,294 104,930 112,675 113,228 108,482 -24.66%
-
NP to SH 70,749 83,388 102,764 104,103 111,875 112,203 107,758 -24.47%
-
Tax Rate 25.91% 24.42% 20.99% 19.95% 23.64% 23.89% 26.57% -
Total Cost 170,743 198,500 200,024 212,850 238,336 247,608 261,650 -24.78%
-
Net Worth 593,624 580,625 576,255 551,828 427,718 537,904 511,317 10.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 12,998 12,998 12,998 12,782 12,782 12,782 12,782 1.12%
Div Payout % 18.37% 15.59% 12.65% 12.28% 11.43% 11.39% 11.86% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 593,624 580,625 576,255 551,828 427,718 537,904 511,317 10.47%
NOSH 433,302 433,302 433,302 431,115 427,718 426,907 426,097 1.12%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 29.36% 29.63% 34.05% 33.02% 32.10% 31.38% 29.31% -
ROE 11.92% 14.36% 17.83% 18.87% 26.16% 20.86% 21.07% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.78 65.10 70.01 73.71 82.07 84.52 86.87 -25.59%
EPS 16.33 19.24 23.72 24.15 26.16 26.28 25.29 -25.31%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.37 1.34 1.33 1.28 1.00 1.26 1.20 9.24%
Adjusted Per Share Value based on latest NOSH - 431,115
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.02 64.21 69.04 72.34 79.90 82.14 84.25 -24.74%
EPS 16.10 18.98 23.39 23.70 25.47 25.54 24.53 -24.49%
DPS 2.96 2.96 2.96 2.91 2.91 2.91 2.91 1.14%
NAPS 1.3513 1.3217 1.3117 1.2561 0.9736 1.2244 1.1639 10.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.80 1.02 1.13 1.43 1.48 1.39 1.47 -
P/RPS 1.43 1.57 1.61 1.94 1.80 1.64 1.69 -10.54%
P/EPS 4.90 5.30 4.76 5.92 5.66 5.29 5.81 -10.74%
EY 20.41 18.87 20.99 16.89 17.67 18.91 17.20 12.09%
DY 3.75 2.94 2.65 2.10 2.03 2.16 2.04 50.11%
P/NAPS 0.58 0.76 0.85 1.12 1.48 1.10 1.23 -39.44%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 22/11/17 23/08/17 18/05/17 23/02/17 17/11/16 -
Price 0.825 0.885 1.01 1.22 1.54 1.41 1.46 -
P/RPS 1.48 1.36 1.44 1.66 1.88 1.67 1.68 -8.11%
P/EPS 5.05 4.60 4.26 5.05 5.89 5.36 5.77 -8.50%
EY 19.79 21.75 23.48 19.79 16.98 18.64 17.32 9.30%
DY 3.64 3.39 2.97 2.46 1.95 2.13 2.05 46.68%
P/NAPS 0.60 0.66 0.76 0.95 1.54 1.12 1.22 -37.72%

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