[TAMBUN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.34%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 221,564 279,082 276,601 356,755 257,980 221,474 135,748 8.49%
PBT 90,390 108,418 96,429 103,111 81,447 58,148 30,520 19.81%
Tax -22,210 -30,304 -24,852 -26,242 -21,931 -16,592 -8,748 16.78%
NP 68,180 78,114 71,577 76,869 59,516 41,556 21,772 20.93%
-
NP to SH 67,971 77,410 70,770 76,263 42,919 29,562 14,381 29.51%
-
Tax Rate 24.57% 27.95% 25.77% 25.45% 26.93% 28.53% 28.66% -
Total Cost 153,384 200,968 205,024 279,886 198,464 179,918 113,976 5.06%
-
Net Worth 576,255 510,115 426,732 370,052 260,886 183,190 144,466 25.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 43,327 38,258 12,675 12,066 6,363 15,133 10,068 27.50%
Div Payout % 63.74% 49.42% 17.91% 15.82% 14.83% 51.19% 70.02% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 576,255 510,115 426,732 370,052 260,886 183,190 144,466 25.90%
NOSH 433,302 425,096 422,507 402,231 318,154 260,917 218,888 12.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 30.77% 27.99% 25.88% 21.55% 23.07% 18.76% 16.04% -
ROE 11.80% 15.17% 16.58% 20.61% 16.45% 16.14% 9.95% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 51.14 65.65 65.47 88.69 81.09 84.88 62.02 -3.16%
EPS 15.78 18.21 16.75 18.96 13.49 11.33 6.57 15.70%
DPS 10.00 9.00 3.00 3.00 2.00 5.80 4.60 13.80%
NAPS 1.33 1.20 1.01 0.92 0.82 0.7021 0.66 12.37%
Adjusted Per Share Value based on latest NOSH - 410,530
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 50.43 63.53 62.96 81.21 58.72 50.41 30.90 8.49%
EPS 15.47 17.62 16.11 17.36 9.77 6.73 3.27 29.53%
DPS 9.86 8.71 2.89 2.75 1.45 3.44 2.29 27.51%
NAPS 1.3117 1.1612 0.9714 0.8423 0.5939 0.417 0.3288 25.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 1.47 1.30 2.57 1.43 0.61 0.61 -
P/RPS 2.21 2.24 1.99 2.90 1.76 0.72 0.98 14.50%
P/EPS 7.20 8.07 7.76 13.55 10.60 5.38 9.28 -4.13%
EY 13.88 12.39 12.88 7.38 9.43 18.57 10.77 4.31%
DY 8.85 6.12 2.31 1.17 1.40 9.51 7.54 2.70%
P/NAPS 0.85 1.23 1.29 2.79 1.74 0.87 0.92 -1.30%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 18/11/14 19/11/13 27/11/12 23/11/11 -
Price 1.01 1.46 1.38 2.11 1.42 0.70 0.62 -
P/RPS 1.98 2.22 2.11 2.38 1.75 0.82 1.00 12.04%
P/EPS 6.44 8.02 8.24 11.13 10.53 6.18 9.44 -6.16%
EY 15.53 12.47 12.14 8.99 9.50 16.19 10.60 6.56%
DY 9.90 6.16 2.17 1.42 1.41 8.29 7.42 4.91%
P/NAPS 0.76 1.22 1.37 2.29 1.73 1.00 0.94 -3.47%

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