[TMAKMUR] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.3%
YoY- 25.61%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 379,137 399,022 378,933 388,948 358,839 311,625 276,946 23.26%
PBT 96,710 104,296 104,720 97,400 85,207 78,470 67,320 27.28%
Tax -20,932 -25,707 -27,021 -24,999 -24,053 -19,093 -16,815 15.70%
NP 75,778 78,589 77,699 72,401 61,154 59,377 50,505 31.02%
-
NP to SH 55,353 55,629 54,927 53,872 49,287 53,267 47,644 10.50%
-
Tax Rate 21.64% 24.65% 25.80% 25.67% 28.23% 24.33% 24.98% -
Total Cost 303,359 320,433 301,234 316,547 297,685 252,248 226,441 21.50%
-
Net Worth 410,003 425,541 430,101 416,257 394,649 349,076 172,918 77.72%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 24,374 45,277 45,243 21,349 207 207 - -
Div Payout % 44.03% 81.39% 82.37% 39.63% 0.42% 0.39% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 410,003 425,541 430,101 416,257 394,649 349,076 172,918 77.72%
NOSH 398,061 401,454 398,242 371,658 352,365 345,619 172,918 74.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.99% 19.70% 20.50% 18.61% 17.04% 19.05% 18.24% -
ROE 13.50% 13.07% 12.77% 12.94% 12.49% 15.26% 27.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.25 99.39 95.15 104.65 101.84 90.16 160.16 -29.25%
EPS 13.91 13.86 13.79 14.50 13.99 15.41 27.55 -36.56%
DPS 6.12 11.28 11.36 5.74 0.06 0.06 0.00 -
NAPS 1.03 1.06 1.08 1.12 1.12 1.01 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 371,658
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.07 100.06 95.02 97.53 89.98 78.14 69.45 23.26%
EPS 13.88 13.95 13.77 13.51 12.36 13.36 11.95 10.48%
DPS 6.11 11.35 11.35 5.35 0.05 0.05 0.00 -
NAPS 1.0281 1.0671 1.0785 1.0438 0.9896 0.8753 0.4336 77.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - - -
Price 1.40 1.42 1.50 1.56 1.89 0.00 0.00 -
P/RPS 1.47 1.43 1.58 1.49 1.86 0.00 0.00 -
P/EPS 10.07 10.25 10.88 10.76 13.51 0.00 0.00 -
EY 9.93 9.76 9.19 9.29 7.40 0.00 0.00 -
DY 4.37 7.94 7.57 3.68 0.03 0.00 0.00 -
P/NAPS 1.36 1.34 1.39 1.39 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 26/08/15 28/04/15 26/02/15 - - - -
Price 1.35 1.29 1.55 1.38 0.00 0.00 0.00 -
P/RPS 1.42 1.30 1.63 1.32 0.00 0.00 0.00 -
P/EPS 9.71 9.31 11.24 9.52 0.00 0.00 0.00 -
EY 10.30 10.74 8.90 10.50 0.00 0.00 0.00 -
DY 4.54 8.74 7.33 4.16 0.00 0.00 0.00 -
P/NAPS 1.31 1.22 1.44 1.23 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