[TMAKMUR] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 378,933 388,948 358,839 311,625 276,946 243,486 42.59%
PBT 104,720 97,400 85,207 78,470 67,320 61,680 52.90%
Tax -27,021 -24,999 -24,053 -19,093 -16,815 -16,990 45.09%
NP 77,699 72,401 61,154 59,377 50,505 44,690 55.84%
-
NP to SH 54,927 53,872 49,287 53,267 47,644 42,890 21.94%
-
Tax Rate 25.80% 25.67% 28.23% 24.33% 24.98% 27.55% -
Total Cost 301,234 316,547 297,685 252,248 226,441 198,796 39.57%
-
Net Worth 430,101 416,257 394,649 349,076 172,918 321,779 26.20%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 45,243 21,349 207 207 - - -
Div Payout % 82.37% 39.63% 0.42% 0.39% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 430,101 416,257 394,649 349,076 172,918 321,779 26.20%
NOSH 398,242 371,658 352,365 345,619 172,918 345,999 11.94%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.50% 18.61% 17.04% 19.05% 18.24% 18.35% -
ROE 12.77% 12.94% 12.49% 15.26% 27.55% 13.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.15 104.65 101.84 90.16 160.16 70.37 27.38%
EPS 13.79 14.50 13.99 15.41 27.55 12.40 8.89%
DPS 11.36 5.74 0.06 0.06 0.00 0.00 -
NAPS 1.08 1.12 1.12 1.01 1.00 0.93 12.74%
Adjusted Per Share Value based on latest NOSH - 345,619
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.02 97.53 89.98 78.14 69.45 61.06 42.58%
EPS 13.77 13.51 12.36 13.36 11.95 10.76 21.88%
DPS 11.35 5.35 0.05 0.05 0.00 0.00 -
NAPS 1.0785 1.0438 0.9896 0.8753 0.4336 0.8069 26.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 31/03/15 31/12/14 30/09/14 - - - -
Price 1.50 1.56 1.89 0.00 0.00 0.00 -
P/RPS 1.58 1.49 1.86 0.00 0.00 0.00 -
P/EPS 10.88 10.76 13.51 0.00 0.00 0.00 -
EY 9.19 9.29 7.40 0.00 0.00 0.00 -
DY 7.57 3.68 0.03 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 1.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/04/15 26/02/15 - - - - -
Price 1.55 1.38 0.00 0.00 0.00 0.00 -
P/RPS 1.63 1.32 0.00 0.00 0.00 0.00 -
P/EPS 11.24 9.52 0.00 0.00 0.00 0.00 -
EY 8.90 10.50 0.00 0.00 0.00 0.00 -
DY 7.33 4.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.23 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