[TAMBUN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 56.7%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 448,076 313,296 313,296 263,948 143,812 0 -
PBT 141,132 95,908 95,908 72,616 41,704 -8 -
Tax -39,504 -28,264 -28,264 -20,304 -10,884 0 -
NP 101,628 67,644 67,644 52,312 30,820 -8 -
-
NP to SH 101,152 46,904 46,904 36,636 25,544 -8 -
-
Tax Rate 27.99% 29.47% 29.47% 27.96% 26.10% - -
Total Cost 346,448 245,652 245,652 211,636 112,992 8 1339.93%
-
Net Worth 335,332 0 234,924 163,711 141,434 0 -
Dividend
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 335,332 0 234,924 163,711 141,434 0 -
NOSH 394,508 311,034 311,034 221,231 214,295 0 -
Ratio Analysis
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.68% 21.59% 21.59% 19.82% 21.43% 0.00% -
ROE 30.16% 0.00% 19.97% 22.38% 18.06% 0.00% -
Per Share
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 113.58 100.73 100.73 119.31 67.11 0.00 -
EPS 25.64 15.08 15.08 16.56 11.92 -200,000.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.00 0.7553 0.74 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,231
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.99 71.32 71.32 60.08 32.74 0.00 -
EPS 23.03 10.68 10.68 8.34 5.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7633 0.00 0.5348 0.3727 0.3219 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/14 30/04/13 29/03/13 30/03/12 31/03/11 - -
Price 1.95 0.935 0.90 0.62 0.69 0.00 -
P/RPS 1.72 0.93 0.89 0.52 1.03 0.00 -
P/EPS 7.61 6.20 5.97 3.74 5.79 0.00 -
EY 13.15 16.13 16.76 26.71 17.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.00 1.19 0.84 1.05 0.00 -
Price Multiplier on Announcement Date
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/04/14 - 24/04/13 22/05/12 30/05/11 - -
Price 1.98 0.00 0.945 0.51 0.71 0.00 -
P/RPS 1.74 0.00 0.94 0.43 1.06 0.00 -
P/EPS 7.72 0.00 6.27 3.08 5.96 0.00 -
EY 12.95 0.00 15.96 32.47 16.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 1.25 0.69 1.08 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