[TAMBUN] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 51.42%
YoY- 59.23%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 360,836 367,651 466,841 376,389 296,708 191,844 40,001 44.23%
PBT 148,765 135,744 138,242 117,709 78,986 46,761 28,282 31.84%
Tax -35,537 -33,799 -34,907 -29,953 -21,937 -13,066 -1,883 63.09%
NP 113,228 101,945 103,335 87,756 57,049 33,695 26,399 27.43%
-
NP to SH 112,203 101,117 102,141 64,986 40,813 23,379 25,374 28.08%
-
Tax Rate 23.89% 24.90% 25.25% 25.45% 27.77% 27.94% 6.66% -
Total Cost 247,608 265,706 363,506 288,633 239,659 158,149 13,602 62.11%
-
Net Worth 536,326 456,548 381,002 259,681 196,820 153,661 16,310 78.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 38,309 12,681 12,159 21,694 24,875 10,097 - -
Div Payout % 34.14% 12.54% 11.90% 33.38% 60.95% 43.19% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 536,326 456,548 381,002 259,681 196,820 153,661 16,310 78.89%
NOSH 425,656 422,729 405,321 328,710 273,362 219,515 25,889 59.39%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 31.38% 27.73% 22.13% 23.32% 19.23% 17.56% 66.00% -
ROE 20.92% 22.15% 26.81% 25.03% 20.74% 15.21% 155.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 84.77 86.97 115.18 114.50 108.54 87.39 154.51 -9.51%
EPS 26.36 23.92 25.20 19.77 14.93 10.65 98.01 -19.64%
DPS 9.00 3.00 3.00 6.60 9.10 4.60 0.00 -
NAPS 1.26 1.08 0.94 0.79 0.72 0.70 0.63 12.23%
Adjusted Per Share Value based on latest NOSH - 359,397
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 82.14 83.69 106.27 85.68 67.54 43.67 9.11 44.22%
EPS 25.54 23.02 23.25 14.79 9.29 5.32 5.78 28.07%
DPS 8.72 2.89 2.77 4.94 5.66 2.30 0.00 -
NAPS 1.2208 1.0392 0.8673 0.5911 0.448 0.3498 0.0371 78.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.39 1.41 1.62 1.51 0.75 0.62 0.00 -
P/RPS 1.64 1.62 1.41 1.32 0.69 0.71 0.00 -
P/EPS 5.27 5.89 6.43 7.64 5.02 5.82 0.00 -
EY 18.96 16.96 15.56 13.09 19.91 17.18 0.00 -
DY 6.47 2.13 1.85 4.37 12.13 7.42 0.00 -
P/NAPS 1.10 1.31 1.72 1.91 1.04 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 12/02/15 26/02/14 21/02/13 23/02/12 14/01/11 -
Price 1.41 1.35 1.84 1.74 0.76 0.64 0.00 -
P/RPS 1.66 1.55 1.60 1.52 0.70 0.73 0.00 -
P/EPS 5.35 5.64 7.30 8.80 5.09 6.01 0.00 -
EY 18.70 17.72 13.70 11.36 19.64 16.64 0.00 -
DY 6.38 2.22 1.63 3.79 11.97 7.19 0.00 -
P/NAPS 1.12 1.25 1.96 2.20 1.06 0.91 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