[TAMBUN] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 8.71%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 148,563 179,331 282,099 360,836 367,651 466,841 376,389 -14.34%
PBT 60,184 78,024 110,610 148,765 135,744 138,242 117,709 -10.57%
Tax -12,402 -22,628 -27,011 -35,537 -33,799 -34,907 -29,953 -13.66%
NP 47,782 55,396 83,599 113,228 101,945 103,335 87,756 -9.63%
-
NP to SH 48,641 55,359 83,388 112,203 101,117 102,141 64,986 -4.71%
-
Tax Rate 20.61% 29.00% 24.42% 23.89% 24.90% 25.25% 25.45% -
Total Cost 100,781 123,935 198,500 247,608 265,706 363,506 288,633 -16.07%
-
Net Worth 641,510 606,624 580,625 536,326 456,548 381,002 259,681 16.26%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 16,904 29,031 43,330 38,309 12,681 12,159 21,694 -4.07%
Div Payout % 34.75% 52.44% 51.96% 34.14% 12.54% 11.90% 33.38% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 641,510 606,624 580,625 536,326 456,548 381,002 259,681 16.26%
NOSH 433,455 433,378 433,302 425,656 422,729 405,321 328,710 4.71%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 32.16% 30.89% 29.63% 31.38% 27.73% 22.13% 23.32% -
ROE 7.58% 9.13% 14.36% 20.92% 22.15% 26.81% 25.03% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.27 41.39 65.10 84.77 86.97 115.18 114.50 -18.20%
EPS 11.22 12.78 19.33 26.36 23.92 25.20 19.77 -9.00%
DPS 3.90 6.70 10.00 9.00 3.00 3.00 6.60 -8.39%
NAPS 1.48 1.40 1.34 1.26 1.08 0.94 0.79 11.02%
Adjusted Per Share Value based on latest NOSH - 426,907
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.82 40.82 64.21 82.14 83.69 106.27 85.68 -14.34%
EPS 11.07 12.60 18.98 25.54 23.02 23.25 14.79 -4.71%
DPS 3.85 6.61 9.86 8.72 2.89 2.77 4.94 -4.06%
NAPS 1.4603 1.3809 1.3217 1.2208 1.0392 0.8673 0.5911 16.26%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.72 0.755 1.02 1.39 1.41 1.62 1.51 -
P/RPS 2.10 1.82 1.57 1.64 1.62 1.41 1.32 8.04%
P/EPS 6.42 5.91 5.30 5.27 5.89 6.43 7.64 -2.85%
EY 15.59 16.92 18.87 18.96 16.96 15.56 13.09 2.95%
DY 5.42 8.87 9.80 6.47 2.13 1.85 4.37 3.65%
P/NAPS 0.49 0.54 0.76 1.10 1.31 1.72 1.91 -20.27%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 -
Price 0.665 0.785 0.885 1.41 1.35 1.84 1.74 -
P/RPS 1.94 1.90 1.36 1.66 1.55 1.60 1.52 4.14%
P/EPS 5.93 6.14 4.60 5.35 5.64 7.30 8.80 -6.36%
EY 16.87 16.28 21.75 18.70 17.72 13.70 11.36 6.80%
DY 5.86 8.54 11.30 6.38 2.22 1.63 3.79 7.52%
P/NAPS 0.45 0.56 0.66 1.12 1.25 1.96 2.20 -23.23%

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