[TAMBUN] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.62%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 42,868 60,535 81,754 91,050 110,086 118,409 75,234 -8.94%
PBT 17,573 20,220 40,347 39,315 35,131 36,262 20,838 -2.79%
Tax -4,713 -4,801 -5,233 -8,947 -8,665 -8,022 -5,345 -2.07%
NP 12,860 15,419 35,114 30,368 26,466 28,240 15,493 -3.05%
-
NP to SH 12,856 15,417 34,793 30,347 25,878 22,067 11,251 2.24%
-
Tax Rate 26.82% 23.74% 12.97% 22.76% 24.66% 22.12% 25.65% -
Total Cost 30,008 45,116 46,640 60,682 83,620 90,169 59,741 -10.83%
-
Net Worth 606,624 580,625 537,904 457,748 389,828 283,923 223,186 18.12%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 16,532 10,256 -
Div Payout % - - - - - 74.92% 91.16% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 606,624 580,625 537,904 457,748 389,828 283,923 223,186 18.12%
NOSH 433,378 433,302 426,907 423,840 414,711 359,397 310,801 5.69%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 30.00% 25.47% 42.95% 33.35% 24.04% 23.85% 20.59% -
ROE 2.12% 2.66% 6.47% 6.63% 6.64% 7.77% 5.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.89 13.97 19.15 21.48 26.55 32.95 24.21 -13.85%
EPS 2.97 3.56 8.15 7.16 6.24 6.14 3.62 -3.24%
DPS 0.00 0.00 0.00 0.00 0.00 4.60 3.30 -
NAPS 1.40 1.34 1.26 1.08 0.94 0.79 0.7181 11.76%
Adjusted Per Share Value based on latest NOSH - 423,840
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.76 13.78 18.61 20.73 25.06 26.95 17.13 -8.94%
EPS 2.93 3.51 7.92 6.91 5.89 5.02 2.56 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 3.76 2.33 -
NAPS 1.3809 1.3217 1.2244 1.042 0.8874 0.6463 0.508 18.12%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.755 1.02 1.39 1.41 1.62 1.51 0.75 -
P/RPS 7.63 7.30 7.26 6.56 6.10 4.58 3.10 16.18%
P/EPS 25.45 28.67 17.06 19.69 25.96 24.59 20.72 3.48%
EY 3.93 3.49 5.86 5.08 3.85 4.07 4.83 -3.37%
DY 0.00 0.00 0.00 0.00 0.00 3.05 4.40 -
P/NAPS 0.54 0.76 1.10 1.31 1.72 1.91 1.04 -10.34%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 21/02/13 -
Price 0.785 0.885 1.41 1.35 1.84 1.74 0.76 -
P/RPS 7.93 6.33 7.36 6.28 6.93 5.28 3.14 16.68%
P/EPS 26.46 24.87 17.30 18.85 29.49 28.34 20.99 3.93%
EY 3.78 4.02 5.78 5.30 3.39 3.53 4.76 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 2.64 4.34 -
P/NAPS 0.56 0.66 1.12 1.25 1.96 2.20 1.06 -10.08%

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