[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 10.47%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 150,828 176,436 301,182 387,294 380,838 479,962 321,852 -11.86%
PBT 57,134 78,336 117,120 152,488 127,030 136,708 100,542 -8.98%
Tax -13,624 -25,424 -28,520 -47,292 -31,622 -34,482 -28,562 -11.60%
NP 43,510 52,912 88,600 105,196 95,408 102,226 71,980 -8.04%
-
NP to SH 43,498 52,862 88,170 104,370 93,982 101,456 51,420 -2.74%
-
Tax Rate 23.85% 32.46% 24.35% 31.01% 24.89% 25.22% 28.41% -
Total Cost 107,318 123,524 212,582 282,098 285,430 377,736 249,872 -13.13%
-
Net Worth 615,491 589,291 549,988 488,305 417,604 342,165 237,419 17.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 25,139 40,730 60,154 50,953 - - - -
Div Payout % 57.80% 77.05% 68.23% 48.82% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 615,491 589,291 549,988 488,305 417,604 342,165 237,419 17.19%
NOSH 433,452 433,302 429,678 424,613 421,822 397,866 312,393 5.60%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 28.85% 29.99% 29.42% 27.16% 25.05% 21.30% 22.36% -
ROE 7.07% 8.97% 16.03% 21.37% 22.51% 29.65% 21.66% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 34.80 40.72 70.09 91.21 90.28 120.63 103.03 -16.54%
EPS 10.04 12.20 20.52 24.58 22.28 25.50 16.46 -7.90%
DPS 5.80 9.40 14.00 12.00 0.00 0.00 0.00 -
NAPS 1.42 1.36 1.28 1.15 0.99 0.86 0.76 10.97%
Adjusted Per Share Value based on latest NOSH - 425,089
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 34.33 40.16 68.56 88.16 86.69 109.25 73.26 -11.86%
EPS 9.90 12.03 20.07 23.76 21.39 23.09 11.70 -2.74%
DPS 5.72 9.27 13.69 11.60 0.00 0.00 0.00 -
NAPS 1.401 1.3414 1.2519 1.1115 0.9506 0.7789 0.5404 17.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.77 0.815 1.43 1.40 1.66 2.18 1.28 -
P/RPS 2.21 2.00 2.04 1.53 1.84 1.81 1.24 10.10%
P/EPS 7.67 6.68 6.97 5.70 7.45 8.55 7.78 -0.23%
EY 13.03 14.97 14.35 17.56 13.42 11.70 12.86 0.21%
DY 7.53 11.53 9.79 8.57 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.12 1.22 1.68 2.53 1.68 -17.22%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 -
Price 0.765 0.99 1.22 1.47 1.43 2.40 1.54 -
P/RPS 2.20 2.43 1.74 1.61 1.58 1.99 1.49 6.70%
P/EPS 7.62 8.11 5.95 5.98 6.42 9.41 9.36 -3.36%
EY 13.12 12.32 16.82 16.72 15.58 10.63 10.69 3.47%
DY 7.58 9.49 11.48 8.16 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.95 1.28 1.44 2.79 2.03 -19.79%

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