[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 9.63%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 387,294 380,838 479,962 321,852 289,668 176,796 0 -
PBT 152,488 127,030 136,708 100,542 72,076 43,518 -12 -
Tax -47,292 -31,622 -34,482 -28,562 -20,400 -11,540 0 -
NP 105,196 95,408 102,226 71,980 51,676 31,978 -12 -
-
NP to SH 104,370 93,982 101,456 51,420 37,302 22,242 -12 -
-
Tax Rate 31.01% 24.89% 25.22% 28.41% 28.30% 26.52% - -
Total Cost 282,098 285,430 377,736 249,872 237,992 144,818 12 434.40%
-
Net Worth 488,305 417,604 342,165 237,419 157,565 147,989 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 50,953 - - - 17,942 20,022 - -
Div Payout % 48.82% - - - 48.10% 90.02% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 488,305 417,604 342,165 237,419 157,565 147,989 0 -
NOSH 424,613 421,822 397,866 312,393 236,088 217,632 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.16% 25.05% 21.30% 22.36% 17.84% 18.09% 0.00% -
ROE 21.37% 22.51% 29.65% 21.66% 23.67% 15.03% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 91.21 90.28 120.63 103.03 122.69 81.24 0.00 -
EPS 24.58 22.28 25.50 16.46 15.80 10.22 -300,000.00 -
DPS 12.00 0.00 0.00 0.00 7.60 9.20 0.00 -
NAPS 1.15 0.99 0.86 0.76 0.6674 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 313,542
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 88.16 86.69 109.25 73.26 65.94 40.24 0.00 -
EPS 23.76 21.39 23.09 11.70 8.49 5.06 0.00 -
DPS 11.60 0.00 0.00 0.00 4.08 4.56 0.00 -
NAPS 1.1115 0.9506 0.7789 0.5404 0.3587 0.3369 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.40 1.66 2.18 1.28 0.57 0.76 0.00 -
P/RPS 1.53 1.84 1.81 1.24 0.46 0.94 0.00 -
P/EPS 5.70 7.45 8.55 7.78 3.61 7.44 0.00 -
EY 17.56 13.42 11.70 12.86 27.72 13.45 0.00 -
DY 8.57 0.00 0.00 0.00 13.33 12.11 0.00 -
P/NAPS 1.22 1.68 2.53 1.68 0.85 1.12 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 26/08/15 19/08/14 19/08/13 16/08/12 04/08/11 - -
Price 1.47 1.43 2.40 1.54 0.67 0.76 0.00 -
P/RPS 1.61 1.58 1.99 1.49 0.55 0.94 0.00 -
P/EPS 5.98 6.42 9.41 9.36 4.24 7.44 0.00 -
EY 16.72 15.58 10.63 10.69 23.58 13.45 0.00 -
DY 8.16 0.00 0.00 0.00 11.34 12.11 0.00 -
P/NAPS 1.28 1.44 2.79 2.03 1.00 1.12 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