[TAMBUN] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.22%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 295,418 372,109 368,801 475,673 343,973 295,298 180,997 8.49%
PBT 120,520 144,557 128,572 137,481 108,596 77,530 40,693 19.81%
Tax -29,613 -40,405 -33,136 -34,989 -29,241 -22,122 -11,664 16.78%
NP 90,906 104,152 95,436 102,492 79,354 55,408 29,029 20.93%
-
NP to SH 90,628 103,213 94,360 101,684 57,225 39,416 19,174 29.51%
-
Tax Rate 24.57% 27.95% 25.77% 25.45% 26.93% 28.53% 28.66% -
Total Cost 204,512 267,957 273,365 373,181 264,618 239,890 151,968 5.06%
-
Net Worth 576,255 510,115 426,732 370,052 260,886 183,190 144,466 25.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 57,769 51,011 16,900 16,089 8,484 20,177 13,425 27.50%
Div Payout % 63.74% 49.42% 17.91% 15.82% 14.83% 51.19% 70.02% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 576,255 510,115 426,732 370,052 260,886 183,190 144,466 25.90%
NOSH 433,302 425,096 422,507 402,231 318,154 260,917 218,888 12.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 30.77% 27.99% 25.88% 21.55% 23.07% 18.76% 16.04% -
ROE 15.73% 20.23% 22.11% 27.48% 21.93% 21.52% 13.27% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.18 87.54 87.29 118.26 108.12 113.18 82.69 -3.16%
EPS 21.04 24.28 22.33 25.28 17.99 15.11 8.76 15.70%
DPS 13.33 12.00 4.00 4.00 2.67 7.73 6.13 13.80%
NAPS 1.33 1.20 1.01 0.92 0.82 0.7021 0.66 12.37%
Adjusted Per Share Value based on latest NOSH - 410,530
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 67.25 84.70 83.95 108.28 78.30 67.22 41.20 8.50%
EPS 20.63 23.49 21.48 23.15 13.03 8.97 4.36 29.53%
DPS 13.15 11.61 3.85 3.66 1.93 4.59 3.06 27.47%
NAPS 1.3117 1.1612 0.9714 0.8423 0.5939 0.417 0.3288 25.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 1.47 1.30 2.57 1.43 0.61 0.61 -
P/RPS 1.66 1.68 1.49 2.17 1.32 0.54 0.74 14.40%
P/EPS 5.40 6.05 5.82 10.17 7.95 4.04 6.96 -4.13%
EY 18.51 16.52 17.18 9.84 12.58 24.77 14.36 4.31%
DY 11.80 8.16 3.08 1.56 1.86 12.68 10.05 2.70%
P/NAPS 0.85 1.23 1.29 2.79 1.74 0.87 0.92 -1.30%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 18/11/14 19/11/13 27/11/12 23/11/11 -
Price 1.01 1.46 1.38 2.11 1.42 0.70 0.62 -
P/RPS 1.48 1.67 1.58 1.78 1.31 0.62 0.75 11.98%
P/EPS 4.83 6.01 6.18 8.35 7.89 4.63 7.08 -6.16%
EY 20.71 16.63 16.18 11.98 12.67 21.58 14.13 6.57%
DY 13.20 8.22 2.90 1.90 1.88 11.05 9.89 4.92%
P/NAPS 0.76 1.22 1.37 2.29 1.73 1.00 0.94 -3.47%

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