[TAMBUN] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.7%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 33,117 48,245 70,973 85,435 86,182 116,774 97,054 -16.39%
PBT 13,458 21,283 31,830 32,174 32,914 34,757 31,175 -13.05%
Tax -2,888 -5,203 -7,950 -6,658 -9,041 -9,001 -7,650 -14.97%
NP 10,570 16,080 23,880 25,516 23,873 25,756 23,525 -12.47%
-
NP to SH 10,915 16,072 23,886 25,225 23,779 25,535 17,208 -7.30%
-
Tax Rate 21.46% 24.45% 24.98% 20.69% 27.47% 25.90% 24.54% -
Total Cost 22,547 32,165 47,093 59,919 62,309 91,018 73,529 -17.87%
-
Net Worth 628,506 602,339 576,255 511,317 428,106 377,688 270,317 15.09%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,334 8,666 12,998 12,782 12,716 12,315 6,593 -6.75%
Div Payout % 39.71% 53.92% 54.42% 50.68% 53.48% 48.23% 38.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 628,506 602,339 576,255 511,317 428,106 377,688 270,317 15.09%
NOSH 433,455 433,378 433,302 426,097 423,868 410,530 329,655 4.66%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 31.92% 33.33% 33.65% 29.87% 27.70% 22.06% 24.24% -
ROE 1.74% 2.67% 4.15% 4.93% 5.55% 6.76% 6.37% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.64 11.13 16.38 20.05 20.33 28.44 29.44 -20.12%
EPS 2.52 3.71 5.51 5.92 5.61 6.22 5.22 -11.42%
DPS 1.00 2.00 3.00 3.00 3.00 3.00 2.00 -10.90%
NAPS 1.45 1.39 1.33 1.20 1.01 0.92 0.82 9.96%
Adjusted Per Share Value based on latest NOSH - 426,097
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.54 10.98 16.16 19.45 19.62 26.58 22.09 -16.39%
EPS 2.48 3.66 5.44 5.74 5.41 5.81 3.92 -7.34%
DPS 0.99 1.97 2.96 2.91 2.89 2.80 1.50 -6.68%
NAPS 1.4307 1.3711 1.3117 1.1639 0.9745 0.8597 0.6153 15.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.75 0.905 1.13 1.47 1.30 2.57 1.43 -
P/RPS 9.82 8.13 6.90 7.33 6.39 9.04 4.86 12.43%
P/EPS 29.78 24.40 20.50 24.83 23.17 41.32 27.39 1.40%
EY 3.36 4.10 4.88 4.03 4.32 2.42 3.65 -1.36%
DY 1.33 2.21 2.65 2.04 2.31 1.17 1.40 -0.85%
P/NAPS 0.52 0.65 0.85 1.23 1.29 2.79 1.74 -18.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 22/11/17 17/11/16 19/11/15 18/11/14 19/11/13 -
Price 0.75 0.79 1.01 1.46 1.38 2.11 1.42 -
P/RPS 9.82 7.10 6.17 7.28 6.79 7.42 4.82 12.58%
P/EPS 29.78 21.30 18.32 24.66 24.60 33.92 27.20 1.52%
EY 3.36 4.69 5.46 4.05 4.07 2.95 3.68 -1.50%
DY 1.33 2.53 2.97 2.05 2.17 1.42 1.41 -0.96%
P/NAPS 0.52 0.57 0.76 1.22 1.37 2.29 1.73 -18.14%

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