[TAMBUN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -0.29%
YoY- 17.97%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 282,099 303,318 317,780 351,011 360,836 370,132 370,879 -16.63%
PBT 110,610 130,737 131,081 147,548 148,765 147,733 148,473 -17.77%
Tax -27,011 -27,443 -26,151 -34,873 -35,537 -39,251 -41,634 -24.99%
NP 83,599 103,294 104,930 112,675 113,228 108,482 106,839 -15.04%
-
NP to SH 83,388 102,764 104,103 111,875 112,203 107,758 106,312 -14.91%
-
Tax Rate 24.42% 20.99% 19.95% 23.64% 23.89% 26.57% 28.04% -
Total Cost 198,500 200,024 212,850 238,336 247,608 261,650 264,040 -17.27%
-
Net Worth 580,625 576,255 551,828 427,718 537,904 511,317 488,852 12.11%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,998 12,998 12,782 12,782 12,782 12,782 12,716 1.46%
Div Payout % 15.59% 12.65% 12.28% 11.43% 11.39% 11.86% 11.96% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 580,625 576,255 551,828 427,718 537,904 511,317 488,852 12.11%
NOSH 433,302 433,302 431,115 427,718 426,907 426,097 425,089 1.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 29.63% 34.05% 33.02% 32.10% 31.38% 29.31% 28.81% -
ROE 14.36% 17.83% 18.87% 26.16% 20.86% 21.07% 21.75% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.10 70.01 73.71 82.07 84.52 86.87 87.25 -17.69%
EPS 19.24 23.72 24.15 26.16 26.28 25.29 25.01 -16.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.34 1.33 1.28 1.00 1.26 1.20 1.15 10.70%
Adjusted Per Share Value based on latest NOSH - 427,718
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 64.21 69.04 72.34 79.90 82.14 84.25 84.42 -16.63%
EPS 18.98 23.39 23.70 25.47 25.54 24.53 24.20 -14.91%
DPS 2.96 2.96 2.91 2.91 2.91 2.91 2.89 1.60%
NAPS 1.3217 1.3117 1.2561 0.9736 1.2244 1.1639 1.1128 12.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.02 1.13 1.43 1.48 1.39 1.47 1.40 -
P/RPS 1.57 1.61 1.94 1.80 1.64 1.69 1.60 -1.25%
P/EPS 5.30 4.76 5.92 5.66 5.29 5.81 5.60 -3.59%
EY 18.87 20.99 16.89 17.67 18.91 17.20 17.86 3.72%
DY 2.94 2.65 2.10 2.03 2.16 2.04 2.14 23.51%
P/NAPS 0.76 0.85 1.12 1.48 1.10 1.23 1.22 -26.99%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 18/05/17 23/02/17 17/11/16 11/08/16 -
Price 0.885 1.01 1.22 1.54 1.41 1.46 1.47 -
P/RPS 1.36 1.44 1.66 1.88 1.67 1.68 1.68 -13.10%
P/EPS 4.60 4.26 5.05 5.89 5.36 5.77 5.88 -15.05%
EY 21.75 23.48 19.79 16.98 18.64 17.32 17.01 17.75%
DY 3.39 2.97 2.46 1.95 2.13 2.05 2.04 40.16%
P/NAPS 0.66 0.76 0.95 1.54 1.12 1.22 1.28 -35.62%

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