[TMAKMUR] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1.96%
YoY- 15.29%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 404,668 379,137 399,022 378,933 388,948 358,839 311,625 18.97%
PBT 100,872 96,710 104,296 104,720 97,400 85,207 78,470 18.17%
Tax -27,848 -20,932 -25,707 -27,021 -24,999 -24,053 -19,093 28.52%
NP 73,024 75,778 78,589 77,699 72,401 61,154 59,377 14.74%
-
NP to SH 53,851 55,353 55,629 54,927 53,872 49,287 53,267 0.72%
-
Tax Rate 27.61% 21.64% 24.65% 25.80% 25.67% 28.23% 24.33% -
Total Cost 331,644 303,359 320,433 301,234 316,547 297,685 252,248 19.95%
-
Net Worth 425,813 410,003 425,541 430,101 416,257 394,649 349,076 14.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 24,135 24,374 45,277 45,243 21,349 207 207 2266.02%
Div Payout % 44.82% 44.03% 81.39% 82.37% 39.63% 0.42% 0.39% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 425,813 410,003 425,541 430,101 416,257 394,649 349,076 14.12%
NOSH 397,956 398,061 401,454 398,242 371,658 352,365 345,619 9.82%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.05% 19.99% 19.70% 20.50% 18.61% 17.04% 19.05% -
ROE 12.65% 13.50% 13.07% 12.77% 12.94% 12.49% 15.26% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.69 95.25 99.39 95.15 104.65 101.84 90.16 8.32%
EPS 13.53 13.91 13.86 13.79 14.50 13.99 15.41 -8.28%
DPS 6.06 6.12 11.28 11.36 5.74 0.06 0.06 2050.61%
NAPS 1.07 1.03 1.06 1.08 1.12 1.12 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 398,242
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.47 95.07 100.06 95.02 97.53 89.98 78.14 18.96%
EPS 13.50 13.88 13.95 13.77 13.51 12.36 13.36 0.69%
DPS 6.05 6.11 11.35 11.35 5.35 0.05 0.05 2325.10%
NAPS 1.0678 1.0281 1.0671 1.0785 1.0438 0.9896 0.8753 14.12%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - -
Price 1.40 1.40 1.42 1.50 1.56 1.89 0.00 -
P/RPS 1.38 1.47 1.43 1.58 1.49 1.86 0.00 -
P/EPS 10.35 10.07 10.25 10.88 10.76 13.51 0.00 -
EY 9.67 9.93 9.76 9.19 9.29 7.40 0.00 -
DY 4.33 4.37 7.94 7.57 3.68 0.03 0.00 -
P/NAPS 1.31 1.36 1.34 1.39 1.39 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 18/11/15 26/08/15 28/04/15 26/02/15 - - -
Price 1.37 1.35 1.29 1.55 1.38 0.00 0.00 -
P/RPS 1.35 1.42 1.30 1.63 1.32 0.00 0.00 -
P/EPS 10.12 9.71 9.31 11.24 9.52 0.00 0.00 -
EY 9.88 10.30 10.74 8.90 10.50 0.00 0.00 -
DY 4.42 4.54 8.74 7.33 4.16 0.00 0.00 -
P/NAPS 1.28 1.31 1.22 1.44 1.23 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