[TAMBUN] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 20.87%
YoY- 81.07%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 466,841 475,164 455,444 410,084 376,389 336,304 314,484 30.03%
PBT 138,242 139,373 135,791 129,014 117,708 105,423 95,086 28.24%
Tax -34,907 -34,264 -32,913 -32,763 -29,953 -28,997 -26,692 19.52%
NP 103,335 105,109 102,878 96,251 87,755 76,426 68,394 31.57%
-
NP to SH 102,141 98,330 90,003 78,547 64,985 54,644 48,687 63.65%
-
Tax Rate 25.25% 24.58% 24.24% 25.39% 25.45% 27.51% 28.07% -
Total Cost 363,506 370,055 352,566 313,833 288,634 259,878 246,090 29.60%
-
Net Worth 389,828 377,688 345,085 335,332 283,923 270,317 238,292 38.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,315 28,848 23,125 23,125 23,125 6,593 10,256 12.93%
Div Payout % 12.06% 29.34% 25.69% 29.44% 35.59% 12.07% 21.07% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 389,828 377,688 345,085 335,332 283,923 270,317 238,292 38.71%
NOSH 414,711 410,530 401,261 394,508 359,397 329,655 313,542 20.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.13% 22.12% 22.59% 23.47% 23.31% 22.73% 21.75% -
ROE 26.20% 26.03% 26.08% 23.42% 22.89% 20.21% 20.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 112.57 115.74 113.50 103.95 104.73 102.02 100.30 7.97%
EPS 24.63 23.95 22.43 19.91 18.08 16.58 15.53 35.88%
DPS 2.97 7.03 5.76 5.86 6.43 2.00 3.30 -6.76%
NAPS 0.94 0.92 0.86 0.85 0.79 0.82 0.76 15.17%
Adjusted Per Share Value based on latest NOSH - 394,508
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.27 108.16 103.67 93.35 85.68 76.55 71.59 30.03%
EPS 23.25 22.38 20.49 17.88 14.79 12.44 11.08 63.68%
DPS 2.80 6.57 5.26 5.26 5.26 1.50 2.33 12.99%
NAPS 0.8874 0.8597 0.7855 0.7633 0.6463 0.6153 0.5424 38.72%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.62 2.57 2.18 1.95 1.51 1.43 1.28 -
P/RPS 1.44 2.22 1.92 1.88 1.44 1.40 1.28 8.14%
P/EPS 6.58 10.73 9.72 9.79 8.35 8.63 8.24 -13.89%
EY 15.20 9.32 10.29 10.21 11.97 11.59 12.13 16.18%
DY 1.83 2.73 2.64 3.01 4.26 1.40 2.58 -20.41%
P/NAPS 1.72 2.79 2.53 2.29 1.91 1.74 1.68 1.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 18/11/14 19/08/14 28/04/14 - - - -
Price 1.84 2.11 2.40 1.98 0.00 0.00 0.00 -
P/RPS 1.63 1.82 2.11 1.90 0.00 0.00 0.00 -
P/EPS 7.47 8.81 10.70 9.94 0.00 0.00 0.00 -
EY 13.39 11.35 9.35 10.06 0.00 0.00 0.00 -
DY 1.61 3.33 2.40 2.96 0.00 0.00 0.00 -
P/NAPS 1.96 2.29 2.79 2.33 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