[TAMBUN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.97%
YoY- 566042.9%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 248,280 221,878 191,844 175,356 128,006 75,561 39,608 240.34%
PBT 61,040 54,489 46,761 58,939 50,177 38,840 28,412 66.57%
Tax -17,496 -15,421 -13,066 -10,895 -7,917 -4,868 -2,147 305.47%
NP 43,544 39,068 33,695 48,044 42,260 33,972 26,265 40.12%
-
NP to SH 30,909 26,152 23,379 39,616 36,355 31,616 25,228 14.51%
-
Tax Rate 28.66% 28.30% 27.94% 18.49% 15.78% 12.53% 7.56% -
Total Cost 204,736 182,810 158,149 127,312 85,746 41,589 13,343 518.51%
-
Net Worth 167,591 163,711 154,723 145,378 150,457 141,434 64,708 88.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,542 10,178 10,178 10,178 10,178 - - -
Div Payout % 30.87% 38.92% 43.53% 25.69% 28.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 167,591 163,711 154,723 145,378 150,457 141,434 64,708 88.70%
NOSH 251,111 221,231 221,033 220,270 221,261 214,295 102,711 81.58%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.54% 17.61% 17.56% 27.40% 33.01% 44.96% 66.31% -
ROE 18.44% 15.97% 15.11% 27.25% 24.16% 22.35% 38.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.87 100.29 86.79 79.61 57.85 35.26 38.56 87.44%
EPS 12.31 11.82 10.58 17.99 16.43 14.75 24.56 -36.92%
DPS 3.80 4.60 4.60 4.62 4.60 0.00 0.00 -
NAPS 0.6674 0.74 0.70 0.66 0.68 0.66 0.63 3.92%
Adjusted Per Share Value based on latest NOSH - 220,270
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.52 50.51 43.67 39.92 29.14 17.20 9.02 240.26%
EPS 7.04 5.95 5.32 9.02 8.28 7.20 5.74 14.59%
DPS 2.17 2.32 2.32 2.32 2.32 0.00 0.00 -
NAPS 0.3815 0.3727 0.3522 0.3309 0.3425 0.3219 0.1473 88.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.57 0.62 0.62 0.61 0.76 0.69 0.00 -
P/RPS 0.58 0.62 0.71 0.77 1.31 1.96 0.00 -
P/EPS 4.63 5.24 5.86 3.39 4.63 4.68 0.00 -
EY 21.59 19.07 17.06 29.48 21.62 21.38 0.00 -
DY 6.67 7.42 7.43 7.57 6.05 0.00 0.00 -
P/NAPS 0.85 0.84 0.89 0.92 1.12 1.05 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 23/11/11 - - - -
Price 0.67 0.51 0.64 0.62 0.00 0.00 0.00 -
P/RPS 0.68 0.51 0.74 0.78 0.00 0.00 0.00 -
P/EPS 5.44 4.31 6.05 3.45 0.00 0.00 0.00 -
EY 18.37 23.18 16.53 29.01 0.00 0.00 0.00 -
DY 5.67 9.02 7.19 7.45 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 0.91 0.94 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