[TAMBUN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -40.99%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 277,570 248,280 221,878 191,844 175,356 128,006 75,561 137.51%
PBT 74,389 61,040 54,489 46,761 58,939 50,177 38,840 54.04%
Tax -20,910 -17,496 -15,421 -13,066 -10,895 -7,917 -4,868 163.54%
NP 53,479 43,544 39,068 33,695 48,044 42,260 33,972 35.21%
-
NP to SH 38,560 30,909 26,152 23,379 39,616 36,355 31,616 14.11%
-
Tax Rate 28.11% 28.66% 28.30% 27.94% 18.49% 15.78% 12.53% -
Total Cost 224,091 204,736 182,810 158,149 127,312 85,746 41,589 206.40%
-
Net Worth 217,631 167,591 163,711 154,723 145,378 150,457 141,434 33.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 15,741 9,542 10,178 10,178 10,178 10,178 - -
Div Payout % 40.82% 30.87% 38.92% 43.53% 25.69% 28.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 217,631 167,591 163,711 154,723 145,378 150,457 141,434 33.17%
NOSH 309,971 251,111 221,231 221,033 220,270 221,261 214,295 27.81%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.27% 17.54% 17.61% 17.56% 27.40% 33.01% 44.96% -
ROE 17.72% 18.44% 15.97% 15.11% 27.25% 24.16% 22.35% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 89.55 98.87 100.29 86.79 79.61 57.85 35.26 85.83%
EPS 12.44 12.31 11.82 10.58 17.99 16.43 14.75 -10.70%
DPS 5.08 3.80 4.60 4.60 4.62 4.60 0.00 -
NAPS 0.7021 0.6674 0.74 0.70 0.66 0.68 0.66 4.19%
Adjusted Per Share Value based on latest NOSH - 221,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.18 56.52 50.51 43.67 39.92 29.14 17.20 137.50%
EPS 8.78 7.04 5.95 5.32 9.02 8.28 7.20 14.09%
DPS 3.58 2.17 2.32 2.32 2.32 2.32 0.00 -
NAPS 0.4954 0.3815 0.3727 0.3522 0.3309 0.3425 0.3219 33.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.57 0.62 0.62 0.61 0.76 0.69 -
P/RPS 0.68 0.58 0.62 0.71 0.77 1.31 1.96 -50.53%
P/EPS 4.90 4.63 5.24 5.86 3.39 4.63 4.68 3.10%
EY 20.39 21.59 19.07 17.06 29.48 21.62 21.38 -3.10%
DY 8.33 6.67 7.42 7.43 7.57 6.05 0.00 -
P/NAPS 0.87 0.85 0.84 0.89 0.92 1.12 1.05 -11.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 - - -
Price 0.70 0.67 0.51 0.64 0.62 0.00 0.00 -
P/RPS 0.78 0.68 0.51 0.74 0.78 0.00 0.00 -
P/EPS 5.63 5.44 4.31 6.05 3.45 0.00 0.00 -
EY 17.77 18.37 23.18 16.53 29.01 0.00 0.00 -
DY 7.25 5.67 9.02 7.19 7.45 0.00 0.00 -
P/NAPS 1.00 1.00 0.69 0.91 0.94 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