[TMAKMUR] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 399,022 378,933 388,948 358,839 311,625 276,946 243,486 39.12%
PBT 104,296 104,720 97,400 85,207 78,470 67,320 61,680 42.06%
Tax -25,707 -27,021 -24,999 -24,053 -19,093 -16,815 -16,990 31.89%
NP 78,589 77,699 72,401 61,154 59,377 50,505 44,690 45.84%
-
NP to SH 55,629 54,927 53,872 49,287 53,267 47,644 42,890 18.98%
-
Tax Rate 24.65% 25.80% 25.67% 28.23% 24.33% 24.98% 27.55% -
Total Cost 320,433 301,234 316,547 297,685 252,248 226,441 198,796 37.59%
-
Net Worth 425,541 430,101 416,257 394,649 349,076 172,918 321,779 20.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 45,277 45,243 21,349 207 207 - - -
Div Payout % 81.39% 82.37% 39.63% 0.42% 0.39% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 425,541 430,101 416,257 394,649 349,076 172,918 321,779 20.54%
NOSH 401,454 398,242 371,658 352,365 345,619 172,918 345,999 10.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.70% 20.50% 18.61% 17.04% 19.05% 18.24% 18.35% -
ROE 13.07% 12.77% 12.94% 12.49% 15.26% 27.55% 13.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 99.39 95.15 104.65 101.84 90.16 160.16 70.37 25.96%
EPS 13.86 13.79 14.50 13.99 15.41 27.55 12.40 7.72%
DPS 11.28 11.36 5.74 0.06 0.06 0.00 0.00 -
NAPS 1.06 1.08 1.12 1.12 1.01 1.00 0.93 9.14%
Adjusted Per Share Value based on latest NOSH - 352,365
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.06 95.02 97.53 89.98 78.14 69.45 61.06 39.12%
EPS 13.95 13.77 13.51 12.36 13.36 11.95 10.76 18.95%
DPS 11.35 11.35 5.35 0.05 0.05 0.00 0.00 -
NAPS 1.0671 1.0785 1.0438 0.9896 0.8753 0.4336 0.8069 20.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 - - - -
Price 1.42 1.50 1.56 1.89 0.00 0.00 0.00 -
P/RPS 1.43 1.58 1.49 1.86 0.00 0.00 0.00 -
P/EPS 10.25 10.88 10.76 13.51 0.00 0.00 0.00 -
EY 9.76 9.19 9.29 7.40 0.00 0.00 0.00 -
DY 7.94 7.57 3.68 0.03 0.00 0.00 0.00 -
P/NAPS 1.34 1.39 1.39 1.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/04/15 26/02/15 - - - - -
Price 1.29 1.55 1.38 0.00 0.00 0.00 0.00 -
P/RPS 1.30 1.63 1.32 0.00 0.00 0.00 0.00 -
P/EPS 9.31 11.24 9.52 0.00 0.00 0.00 0.00 -
EY 10.74 8.90 10.50 0.00 0.00 0.00 0.00 -
DY 8.74 7.33 4.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 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