[TAMBUN] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 55.65%
YoY- 115.66%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Revenue 317,960 357,260 521,620 448,076 313,296 313,296 263,948 3.79%
PBT 123,356 128,224 165,144 141,132 95,908 95,908 72,616 11.17%
Tax -30,184 -32,840 -43,644 -39,504 -28,264 -28,264 -20,304 8.24%
NP 93,172 95,384 121,500 101,628 67,644 67,644 52,312 12.23%
-
NP to SH 93,164 94,476 119,624 101,152 46,904 46,904 36,636 20.51%
-
Tax Rate 24.47% 25.61% 26.43% 27.99% 29.47% 29.47% 27.96% -
Total Cost 224,788 261,876 400,120 346,448 245,652 245,652 211,636 1.21%
-
Net Worth 427,718 483,405 425,423 335,332 234,924 0 163,711 21.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Div - - 112,884 - - - - -
Div Payout % - - 94.37% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Net Worth 427,718 483,405 425,423 335,332 234,924 0 163,711 21.16%
NOSH 427,718 424,039 421,211 394,508 311,034 311,034 221,231 14.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
NP Margin 29.30% 26.70% 23.29% 22.68% 21.59% 21.59% 19.82% -
ROE 21.78% 19.54% 28.12% 30.16% 19.97% 0.00% 22.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
RPS 74.34 84.25 123.84 113.58 100.73 100.73 119.31 -9.02%
EPS 21.76 22.28 28.40 25.64 15.08 15.08 16.56 5.61%
DPS 0.00 0.00 26.80 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.01 0.85 0.7553 0.00 0.74 6.20%
Adjusted Per Share Value based on latest NOSH - 394,508
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
RPS 72.38 81.32 118.74 101.99 71.32 71.32 60.08 3.79%
EPS 21.21 21.51 27.23 23.03 10.68 10.68 8.34 20.51%
DPS 0.00 0.00 25.70 0.00 0.00 0.00 0.00 -
NAPS 0.9736 1.1004 0.9684 0.7633 0.5348 0.00 0.3727 21.15%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/13 30/03/12 -
Price 1.48 1.45 1.80 1.95 0.90 0.935 0.62 -
P/RPS 1.99 1.72 1.45 1.72 0.89 0.93 0.52 30.76%
P/EPS 6.79 6.51 6.34 7.61 5.97 6.20 3.74 12.66%
EY 14.72 15.37 15.78 13.15 16.76 16.13 26.71 -11.22%
DY 0.00 0.00 14.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.27 1.78 2.29 1.19 0.00 0.84 11.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Date 18/05/17 18/05/16 29/04/15 28/04/14 24/04/13 - 22/05/12 -
Price 1.54 1.38 1.77 1.98 0.945 0.00 0.51 -
P/RPS 2.07 1.64 1.43 1.74 0.94 0.00 0.43 36.90%
P/EPS 7.07 6.19 6.23 7.72 6.27 0.00 3.08 18.06%
EY 14.14 16.14 16.05 12.95 15.96 0.00 32.47 -15.30%
DY 0.00 0.00 15.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.21 1.75 2.33 1.25 0.00 0.69 17.40%

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