[TAMBUN] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 120.95%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 75,414 88,218 150,591 193,647 190,419 239,981 160,926 -11.86%
PBT 28,567 39,168 58,560 76,244 63,515 68,354 50,271 -8.98%
Tax -6,812 -12,712 -14,260 -23,646 -15,811 -17,241 -14,281 -11.60%
NP 21,755 26,456 44,300 52,598 47,704 51,113 35,990 -8.04%
-
NP to SH 21,749 26,431 44,085 52,185 46,991 50,728 25,710 -2.74%
-
Tax Rate 23.85% 32.46% 24.35% 31.01% 24.89% 25.22% 28.41% -
Total Cost 53,659 61,762 106,291 141,049 142,715 188,868 124,936 -13.13%
-
Net Worth 615,491 589,291 549,988 488,305 417,604 342,165 237,419 17.19%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12,569 20,365 30,077 25,476 - - - -
Div Payout % 57.80% 77.05% 68.23% 48.82% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 615,491 589,291 549,988 488,305 417,604 342,165 237,419 17.19%
NOSH 433,452 433,302 429,678 424,613 421,822 397,866 312,393 5.60%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 28.85% 29.99% 29.42% 27.16% 25.05% 21.30% 22.36% -
ROE 3.53% 4.49% 8.02% 10.69% 11.25% 14.83% 10.83% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.40 20.36 35.05 45.61 45.14 60.32 51.51 -16.53%
EPS 5.02 6.10 10.26 12.29 11.14 12.75 8.23 -7.90%
DPS 2.90 4.70 7.00 6.00 0.00 0.00 0.00 -
NAPS 1.42 1.36 1.28 1.15 0.99 0.86 0.76 10.97%
Adjusted Per Share Value based on latest NOSH - 425,089
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.17 20.08 34.28 44.08 43.34 54.63 36.63 -11.85%
EPS 4.95 6.02 10.04 11.88 10.70 11.55 5.85 -2.74%
DPS 2.86 4.64 6.85 5.80 0.00 0.00 0.00 -
NAPS 1.401 1.3414 1.2519 1.1115 0.9506 0.7789 0.5404 17.19%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.77 0.815 1.43 1.40 1.66 2.18 1.28 -
P/RPS 4.43 4.00 4.08 3.07 3.68 3.61 2.48 10.14%
P/EPS 15.35 13.36 13.94 11.39 14.90 17.10 15.55 -0.21%
EY 6.52 7.48 7.17 8.78 6.71 5.85 6.43 0.23%
DY 3.77 5.77 4.90 4.29 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.12 1.22 1.68 2.53 1.68 -17.22%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 -
Price 0.765 0.99 1.22 1.47 1.43 2.40 1.54 -
P/RPS 4.40 4.86 3.48 3.22 3.17 3.98 2.99 6.64%
P/EPS 15.25 16.23 11.89 11.96 12.84 18.82 18.71 -3.34%
EY 6.56 6.16 8.41 8.36 7.79 5.31 5.34 3.48%
DY 3.79 4.75 5.74 4.08 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.95 1.28 1.44 2.79 2.03 -19.79%

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