[TAMBUN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.92%
YoY- 59.23%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Revenue 475,164 455,444 410,084 376,389 336,304 314,484 308,522 35.56%
PBT 139,373 135,791 129,014 117,708 105,423 95,086 90,902 35.13%
Tax -34,264 -32,913 -32,763 -29,953 -28,997 -26,692 -25,869 21.90%
NP 105,109 102,878 96,251 87,755 76,426 68,394 65,033 40.25%
-
NP to SH 98,330 90,003 78,547 64,985 54,644 48,687 45,614 71.81%
-
Tax Rate 24.58% 24.24% 25.39% 25.45% 27.51% 28.07% 28.46% -
Total Cost 370,055 352,566 313,833 288,634 259,878 246,090 243,489 34.30%
-
Net Worth 377,688 345,085 335,332 283,923 270,317 238,292 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Div 28,848 23,125 23,125 23,125 6,593 10,256 16,455 48.52%
Div Payout % 29.34% 25.69% 29.44% 35.59% 12.07% 21.07% 36.08% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Net Worth 377,688 345,085 335,332 283,923 270,317 238,292 0 -
NOSH 410,530 401,261 394,508 359,397 329,655 313,542 311,034 21.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
NP Margin 22.12% 22.59% 23.47% 23.31% 22.73% 21.75% 21.08% -
ROE 26.03% 26.08% 23.42% 22.89% 20.21% 20.43% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
RPS 115.74 113.50 103.95 104.73 102.02 100.30 99.19 11.48%
EPS 23.95 22.43 19.91 18.08 16.58 15.53 14.67 41.25%
DPS 7.03 5.76 5.86 6.43 2.00 3.30 5.30 22.02%
NAPS 0.92 0.86 0.85 0.79 0.82 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 359,397
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
RPS 108.16 103.67 93.35 85.68 76.55 71.59 70.23 35.56%
EPS 22.38 20.49 17.88 14.79 12.44 11.08 10.38 71.83%
DPS 6.57 5.26 5.26 5.26 1.50 2.33 3.75 48.45%
NAPS 0.8597 0.7855 0.7633 0.6463 0.6153 0.5424 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 30/04/13 -
Price 2.57 2.18 1.95 1.51 1.43 1.28 0.935 -
P/RPS 2.22 1.92 1.88 1.44 1.40 1.28 0.94 83.22%
P/EPS 10.73 9.72 9.79 8.35 8.63 8.24 6.38 44.24%
EY 9.32 10.29 10.21 11.97 11.59 12.13 15.68 -30.68%
DY 2.73 2.64 3.01 4.26 1.40 2.58 5.67 -40.25%
P/NAPS 2.79 2.53 2.29 1.91 1.74 1.68 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 CAGR
Date 18/11/14 19/08/14 28/04/14 - - - - -
Price 2.11 2.40 1.98 0.00 0.00 0.00 0.00 -
P/RPS 1.82 2.11 1.90 0.00 0.00 0.00 0.00 -
P/EPS 8.81 10.70 9.94 0.00 0.00 0.00 0.00 -
EY 11.35 9.35 10.06 0.00 0.00 0.00 0.00 -
DY 3.33 2.40 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.79 2.33 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