[TAMBUN] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -42.87%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 48,139 70,118 104,332 60,014 127,962 82,602 78,847 -7.89%
PBT 22,236 26,799 44,188 22,229 33,071 26,294 17,884 3.69%
Tax -7,140 -6,496 -15,436 -4,900 -7,365 -7,215 -5,124 5.68%
NP 15,096 20,303 28,752 17,329 25,706 19,079 12,760 2.84%
-
NP to SH 15,075 20,090 28,566 17,085 25,440 13,984 9,492 8.01%
-
Tax Rate 32.11% 24.24% 34.93% 22.04% 22.27% 27.44% 28.65% -
Total Cost 33,043 49,815 75,580 42,685 102,256 63,523 66,087 -10.90%
-
Net Worth 589,291 551,828 488,852 417,633 345,085 238,292 167,591 23.30%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 9,542 -
Div Payout % - - - - - - 100.53% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 589,291 551,828 488,852 417,633 345,085 238,292 167,591 23.30%
NOSH 433,302 431,115 425,089 421,851 401,261 313,542 251,111 9.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 31.36% 28.96% 27.56% 28.87% 20.09% 23.10% 16.18% -
ROE 2.56% 3.64% 5.84% 4.09% 7.37% 5.87% 5.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.11 16.26 24.54 14.23 31.89 26.34 31.40 -15.89%
EPS 3.48 4.66 6.72 4.05 6.34 4.46 3.78 -1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.80 -
NAPS 1.36 1.28 1.15 0.99 0.86 0.76 0.6674 12.59%
Adjusted Per Share Value based on latest NOSH - 421,851
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.96 15.96 23.75 13.66 29.13 18.80 17.95 -7.88%
EPS 3.43 4.57 6.50 3.89 5.79 3.18 2.16 8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
NAPS 1.3414 1.2561 1.1128 0.9507 0.7855 0.5424 0.3815 23.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.815 1.43 1.40 1.66 2.18 1.28 0.57 -
P/RPS 7.34 8.79 5.70 11.67 6.84 4.86 1.82 26.15%
P/EPS 23.43 30.69 20.83 40.99 34.38 28.70 15.08 7.61%
EY 4.27 3.26 4.80 2.44 2.91 3.48 6.63 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.60 1.12 1.22 1.68 2.53 1.68 0.85 -5.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 16/08/12 -
Price 0.99 1.22 1.47 1.43 2.40 1.54 0.67 -
P/RPS 8.91 7.50 5.99 10.05 7.53 5.85 2.13 26.92%
P/EPS 28.46 26.18 21.88 35.31 37.85 34.53 17.72 8.21%
EY 3.51 3.82 4.57 2.83 2.64 2.90 5.64 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.67 -
P/NAPS 0.73 0.95 1.28 1.44 2.79 2.03 1.00 -5.10%

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