[TAMBUN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.26%
YoY- 37.85%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 193,647 190,419 239,981 160,926 144,834 88,398 0 -
PBT 76,244 63,515 68,354 50,271 36,038 21,759 -6 -
Tax -23,646 -15,811 -17,241 -14,281 -10,200 -5,770 0 -
NP 52,598 47,704 51,113 35,990 25,838 15,989 -6 -
-
NP to SH 52,185 46,991 50,728 25,710 18,651 11,121 -6 -
-
Tax Rate 31.01% 24.89% 25.22% 28.41% 28.30% 26.52% - -
Total Cost 141,049 142,715 188,868 124,936 118,996 72,409 6 434.40%
-
Net Worth 488,305 417,604 342,165 237,419 157,565 147,989 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 25,476 - - - 8,971 10,011 - -
Div Payout % 48.82% - - - 48.10% 90.02% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 488,305 417,604 342,165 237,419 157,565 147,989 0 -
NOSH 424,613 421,822 397,866 312,393 236,088 217,632 0 -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.16% 25.05% 21.30% 22.36% 17.84% 18.09% 0.00% -
ROE 10.69% 11.25% 14.83% 10.83% 11.84% 7.51% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.61 45.14 60.32 51.51 61.35 40.62 0.00 -
EPS 12.29 11.14 12.75 8.23 7.90 5.11 -150,000.00 -
DPS 6.00 0.00 0.00 0.00 3.80 4.60 0.00 -
NAPS 1.15 0.99 0.86 0.76 0.6674 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 313,542
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.08 43.34 54.63 36.63 32.97 20.12 0.00 -
EPS 11.88 10.70 11.55 5.85 4.25 2.53 0.00 -
DPS 5.80 0.00 0.00 0.00 2.04 2.28 0.00 -
NAPS 1.1115 0.9506 0.7789 0.5404 0.3587 0.3369 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.40 1.66 2.18 1.28 0.57 0.76 0.00 -
P/RPS 3.07 3.68 3.61 2.48 0.93 1.87 0.00 -
P/EPS 11.39 14.90 17.10 15.55 7.22 14.87 0.00 -
EY 8.78 6.71 5.85 6.43 13.86 6.72 0.00 -
DY 4.29 0.00 0.00 0.00 6.67 6.05 0.00 -
P/NAPS 1.22 1.68 2.53 1.68 0.85 1.12 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/08/16 26/08/15 19/08/14 19/08/13 16/08/12 04/08/11 - -
Price 1.47 1.43 2.40 1.54 0.67 0.76 0.00 -
P/RPS 3.22 3.17 3.98 2.99 1.09 1.87 0.00 -
P/EPS 11.96 12.84 18.82 18.71 8.48 14.87 0.00 -
EY 8.36 7.79 5.31 5.34 11.79 6.72 0.00 -
DY 4.08 0.00 0.00 0.00 5.67 6.05 0.00 -
P/NAPS 1.28 1.44 2.79 2.03 1.00 1.12 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