[TAMBUN] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.36%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 317,780 351,011 360,836 370,132 370,879 326,561 367,651 -9.26%
PBT 131,081 147,548 148,765 147,733 148,473 126,514 135,744 -2.30%
Tax -26,151 -34,873 -35,537 -39,251 -41,634 -31,098 -33,799 -15.73%
NP 104,930 112,675 113,228 108,482 106,839 95,416 101,945 1.94%
-
NP to SH 104,103 111,875 112,203 107,758 106,312 94,831 101,118 1.96%
-
Tax Rate 19.95% 23.64% 23.89% 26.57% 28.04% 24.58% 24.90% -
Total Cost 212,850 238,336 247,608 261,650 264,040 231,145 265,706 -13.75%
-
Net Worth 551,828 427,718 537,904 511,317 488,852 483,405 457,748 13.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 12,782 12,782 12,782 12,782 12,716 12,716 40,937 -54.00%
Div Payout % 12.28% 11.43% 11.39% 11.86% 11.96% 13.41% 40.48% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 551,828 427,718 537,904 511,317 488,852 483,405 457,748 13.28%
NOSH 431,115 427,718 426,907 426,097 425,089 424,039 423,840 1.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 33.02% 32.10% 31.38% 29.31% 28.81% 29.22% 27.73% -
ROE 18.87% 26.16% 20.86% 21.07% 21.75% 19.62% 22.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.71 82.07 84.52 86.87 87.25 77.01 86.74 -10.29%
EPS 24.15 26.16 26.28 25.29 25.01 22.36 23.86 0.80%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 9.70 -54.29%
NAPS 1.28 1.00 1.26 1.20 1.15 1.14 1.08 12.00%
Adjusted Per Share Value based on latest NOSH - 426,097
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 72.34 79.90 82.14 84.25 84.42 74.33 83.69 -9.26%
EPS 23.70 25.47 25.54 24.53 24.20 21.59 23.02 1.96%
DPS 2.91 2.91 2.91 2.91 2.89 2.89 9.32 -54.00%
NAPS 1.2561 0.9736 1.2244 1.1639 1.1128 1.1004 1.042 13.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.43 1.48 1.39 1.47 1.40 1.45 1.41 -
P/RPS 1.94 1.80 1.64 1.69 1.60 1.88 1.63 12.31%
P/EPS 5.92 5.66 5.29 5.81 5.60 6.48 5.91 0.11%
EY 16.89 17.67 18.91 17.20 17.86 15.42 16.92 -0.11%
DY 2.10 2.03 2.16 2.04 2.14 2.07 6.88 -54.69%
P/NAPS 1.12 1.48 1.10 1.23 1.22 1.27 1.31 -9.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 18/05/17 23/02/17 17/11/16 11/08/16 18/05/16 29/02/16 -
Price 1.22 1.54 1.41 1.46 1.47 1.38 1.35 -
P/RPS 1.66 1.88 1.67 1.68 1.68 1.79 1.56 4.23%
P/EPS 5.05 5.89 5.36 5.77 5.88 6.17 5.66 -7.32%
EY 19.79 16.98 18.64 17.32 17.01 16.21 17.67 7.85%
DY 2.46 1.95 2.13 2.05 2.04 2.17 7.19 -51.11%
P/NAPS 0.95 1.54 1.12 1.22 1.28 1.21 1.25 -16.73%

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