[TAMBUN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.6%
YoY- 81.92%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 70,118 104,332 60,014 127,962 82,602 78,847 52,445 4.95%
PBT 26,799 44,188 22,229 33,071 26,294 17,884 11,333 15.40%
Tax -6,496 -15,436 -4,900 -7,365 -7,215 -5,124 -3,049 13.42%
NP 20,303 28,752 17,329 25,706 19,079 12,760 8,284 16.09%
-
NP to SH 20,090 28,566 17,085 25,440 13,984 9,492 4,735 27.20%
-
Tax Rate 24.24% 34.93% 22.04% 22.27% 27.44% 28.65% 26.90% -
Total Cost 49,815 75,580 42,685 102,256 63,523 66,087 44,161 2.02%
-
Net Worth 551,828 488,852 417,633 345,085 238,292 167,591 150,457 24.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 9,542 10,178 -
Div Payout % - - - - - 100.53% 214.95% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 551,828 488,852 417,633 345,085 238,292 167,591 150,457 24.15%
NOSH 431,115 425,089 421,851 401,261 313,542 251,111 221,261 11.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 28.96% 27.56% 28.87% 20.09% 23.10% 16.18% 15.80% -
ROE 3.64% 5.84% 4.09% 7.37% 5.87% 5.66% 3.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.26 24.54 14.23 31.89 26.34 31.40 23.70 -6.08%
EPS 4.66 6.72 4.05 6.34 4.46 3.78 2.14 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.80 4.60 -
NAPS 1.28 1.15 0.99 0.86 0.76 0.6674 0.68 11.10%
Adjusted Per Share Value based on latest NOSH - 401,261
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.96 23.75 13.66 29.13 18.80 17.95 11.94 4.95%
EPS 4.57 6.50 3.89 5.79 3.18 2.16 1.08 27.15%
DPS 0.00 0.00 0.00 0.00 0.00 2.17 2.32 -
NAPS 1.2561 1.1128 0.9507 0.7855 0.5424 0.3815 0.3425 24.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.43 1.40 1.66 2.18 1.28 0.57 0.76 -
P/RPS 8.79 5.70 11.67 6.84 4.86 1.82 3.21 18.26%
P/EPS 30.69 20.83 40.99 34.38 28.70 15.08 35.51 -2.39%
EY 3.26 4.80 2.44 2.91 3.48 6.63 2.82 2.44%
DY 0.00 0.00 0.00 0.00 0.00 6.67 6.05 -
P/NAPS 1.12 1.22 1.68 2.53 1.68 0.85 1.12 0.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 16/08/12 04/08/11 -
Price 1.22 1.47 1.43 2.40 1.54 0.67 0.76 -
P/RPS 7.50 5.99 10.05 7.53 5.85 2.13 3.21 15.17%
P/EPS 26.18 21.88 35.31 37.85 34.53 17.72 35.51 -4.94%
EY 3.82 4.57 2.83 2.64 2.90 5.64 2.82 5.18%
DY 0.00 0.00 0.00 0.00 0.00 5.67 6.05 -
P/NAPS 0.95 1.28 1.44 2.79 2.03 1.00 1.12 -2.70%

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