[TAMBUN] YoY 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- 28.24%
YoY- 96.13%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 81,754 91,050 110,086 118,409 75,234 56,096 40,001 12.63%
PBT 40,347 39,315 35,131 36,262 20,838 16,241 28,288 6.09%
Tax -5,233 -8,947 -8,665 -8,022 -5,345 -4,318 -1,883 18.55%
NP 35,114 30,368 26,466 28,240 15,493 11,923 26,405 4.86%
-
NP to SH 34,793 30,347 25,878 22,067 11,251 8,998 25,380 5.39%
-
Tax Rate 12.97% 22.76% 24.66% 22.12% 25.65% 26.59% 6.66% -
Total Cost 46,640 60,682 83,620 90,169 59,741 44,173 13,596 22.78%
-
Net Worth 537,904 457,748 389,828 283,923 223,186 154,723 64,708 42.28%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 16,532 10,256 - - -
Div Payout % - - - 74.92% 91.16% - - -
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 537,904 457,748 389,828 283,923 223,186 154,723 64,708 42.28%
NOSH 426,907 423,840 414,711 359,397 310,801 221,033 102,711 26.77%
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 42.95% 33.35% 24.04% 23.85% 20.59% 21.25% 66.01% -
ROE 6.47% 6.63% 6.64% 7.77% 5.04% 5.82% 39.22% -
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 19.15 21.48 26.55 32.95 24.21 25.38 38.95 -11.15%
EPS 8.15 7.16 6.24 6.14 3.62 4.07 24.71 -16.86%
DPS 0.00 0.00 0.00 4.60 3.30 0.00 0.00 -
NAPS 1.26 1.08 0.94 0.79 0.7181 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 18.61 20.73 25.06 26.95 17.13 12.77 9.11 12.63%
EPS 7.92 6.91 5.89 5.02 2.56 2.05 5.78 5.38%
DPS 0.00 0.00 0.00 3.76 2.33 0.00 0.00 -
NAPS 1.2244 1.042 0.8874 0.6463 0.508 0.3522 0.1473 42.28%
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 7.26 6.56 6.10 4.58 3.10 2.44 0.00 -
P/EPS 17.06 19.69 25.96 24.59 20.72 15.23 0.00 -
EY 5.86 5.08 3.85 4.07 4.83 6.57 0.00 -
DY 0.00 0.00 0.00 3.05 4.40 0.00 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 7.36 6.28 6.93 5.28 3.14 2.52 0.00 -
P/EPS 17.30 18.85 29.49 28.34 20.99 15.72 0.00 -
EY 5.78 5.30 3.39 3.53 4.76 6.36 0.00 -
DY 0.00 0.00 0.00 2.64 4.34 0.00 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