[TMAKMUR] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1.28%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 384,831 404,668 379,137 399,022 378,933 388,948 358,839 4.76%
PBT 88,281 100,872 96,710 104,296 104,720 97,400 85,207 2.38%
Tax -25,356 -27,848 -20,932 -25,707 -27,021 -24,999 -24,053 3.57%
NP 62,925 73,024 75,778 78,589 77,699 72,401 61,154 1.91%
-
NP to SH 47,674 53,851 55,353 55,629 54,927 53,872 49,287 -2.19%
-
Tax Rate 28.72% 27.61% 21.64% 24.65% 25.80% 25.67% 28.23% -
Total Cost 321,906 331,644 303,359 320,433 301,234 316,547 297,685 5.34%
-
Net Worth 429,840 425,813 410,003 425,541 430,101 416,257 394,649 5.85%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 240 24,135 24,374 45,277 45,243 21,349 207 10.35%
Div Payout % 0.51% 44.82% 44.03% 81.39% 82.37% 39.63% 0.42% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 429,840 425,813 410,003 425,541 430,101 416,257 394,649 5.85%
NOSH 397,999 397,956 398,061 401,454 398,242 371,658 352,365 8.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 16.35% 18.05% 19.99% 19.70% 20.50% 18.61% 17.04% -
ROE 11.09% 12.65% 13.50% 13.07% 12.77% 12.94% 12.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 96.69 101.69 95.25 99.39 95.15 104.65 101.84 -3.39%
EPS 11.98 13.53 13.91 13.86 13.79 14.50 13.99 -9.81%
DPS 0.06 6.06 6.12 11.28 11.36 5.74 0.06 0.00%
NAPS 1.08 1.07 1.03 1.06 1.08 1.12 1.12 -2.39%
Adjusted Per Share Value based on latest NOSH - 401,454
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 96.50 101.47 95.07 100.06 95.02 97.53 89.98 4.76%
EPS 11.95 13.50 13.88 13.95 13.77 13.51 12.36 -2.22%
DPS 0.06 6.05 6.11 11.35 11.35 5.35 0.05 12.91%
NAPS 1.0779 1.0678 1.0281 1.0671 1.0785 1.0438 0.9896 5.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.40 1.40 1.42 1.50 1.56 1.89 -
P/RPS 1.43 1.38 1.47 1.43 1.58 1.49 1.86 -16.06%
P/EPS 11.52 10.35 10.07 10.25 10.88 10.76 13.51 -10.06%
EY 8.68 9.67 9.93 9.76 9.19 9.29 7.40 11.21%
DY 0.04 4.33 4.37 7.94 7.57 3.68 0.03 21.12%
P/NAPS 1.28 1.31 1.36 1.34 1.39 1.39 1.69 -16.89%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 18/11/15 26/08/15 28/04/15 26/02/15 - -
Price 1.68 1.37 1.35 1.29 1.55 1.38 0.00 -
P/RPS 1.74 1.35 1.42 1.30 1.63 1.32 0.00 -
P/EPS 14.03 10.12 9.71 9.31 11.24 9.52 0.00 -
EY 7.13 9.88 10.30 10.74 8.90 10.50 0.00 -
DY 0.04 4.42 4.54 8.74 7.33 4.16 0.00 -
P/NAPS 1.56 1.28 1.31 1.22 1.44 1.23 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