[TAMBUN] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.18%
YoY- -6.88%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 48,245 70,973 85,435 86,182 116,774 97,054 76,640 -7.42%
PBT 21,283 31,830 32,174 32,914 34,757 31,175 22,110 -0.63%
Tax -5,203 -7,950 -6,658 -9,041 -9,001 -7,650 -6,392 -3.37%
NP 16,080 23,880 25,516 23,873 25,756 23,525 15,718 0.38%
-
NP to SH 16,072 23,886 25,225 23,779 25,535 17,208 10,911 6.66%
-
Tax Rate 24.45% 24.98% 20.69% 27.47% 25.90% 24.54% 28.91% -
Total Cost 32,165 47,093 59,919 62,309 91,018 73,529 60,922 -10.09%
-
Net Worth 602,339 576,255 511,317 428,106 377,688 270,317 217,631 18.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,666 12,998 12,782 12,716 12,315 6,593 6,199 5.73%
Div Payout % 53.92% 54.42% 50.68% 53.48% 48.23% 38.31% 56.82% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 602,339 576,255 511,317 428,106 377,688 270,317 217,631 18.48%
NOSH 433,378 433,302 426,097 423,868 410,530 329,655 309,971 5.74%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 33.33% 33.65% 29.87% 27.70% 22.06% 24.24% 20.51% -
ROE 2.67% 4.15% 4.93% 5.55% 6.76% 6.37% 5.01% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.13 16.38 20.05 20.33 28.44 29.44 24.72 -12.44%
EPS 3.71 5.51 5.92 5.61 6.22 5.22 3.52 0.87%
DPS 2.00 3.00 3.00 3.00 3.00 2.00 2.00 0.00%
NAPS 1.39 1.33 1.20 1.01 0.92 0.82 0.7021 12.05%
Adjusted Per Share Value based on latest NOSH - 423,868
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.98 16.16 19.45 19.62 26.58 22.09 17.45 -7.42%
EPS 3.66 5.44 5.74 5.41 5.81 3.92 2.48 6.69%
DPS 1.97 2.96 2.91 2.89 2.80 1.50 1.41 5.72%
NAPS 1.3711 1.3117 1.1639 0.9745 0.8597 0.6153 0.4954 18.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.905 1.13 1.47 1.30 2.57 1.43 0.61 -
P/RPS 8.13 6.90 7.33 6.39 9.04 4.86 2.47 21.95%
P/EPS 24.40 20.50 24.83 23.17 41.32 27.39 17.33 5.86%
EY 4.10 4.88 4.03 4.32 2.42 3.65 5.77 -5.53%
DY 2.21 2.65 2.04 2.31 1.17 1.40 3.28 -6.36%
P/NAPS 0.65 0.85 1.23 1.29 2.79 1.74 0.87 -4.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 17/11/16 19/11/15 18/11/14 19/11/13 27/11/12 -
Price 0.79 1.01 1.46 1.38 2.11 1.42 0.70 -
P/RPS 7.10 6.17 7.28 6.79 7.42 4.82 2.83 16.55%
P/EPS 21.30 18.32 24.66 24.60 33.92 27.20 19.89 1.14%
EY 4.69 5.46 4.05 4.07 2.95 3.68 5.03 -1.15%
DY 2.53 2.97 2.05 2.17 1.42 1.41 2.86 -2.02%
P/NAPS 0.57 0.76 1.22 1.37 2.29 1.73 1.00 -8.93%

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