[TAMBUN] YoY Quarter Result on 31-Mar-2014 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.6%
YoY- 115.66%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Revenue 79,490 89,315 130,405 112,019 78,324 78,324 65,987 3.79%
PBT 30,839 32,056 41,286 35,283 23,977 23,977 18,154 11.17%
Tax -7,546 -8,210 -10,911 -9,876 -7,066 -7,066 -5,076 8.24%
NP 23,293 23,846 30,375 25,407 16,911 16,911 13,078 12.23%
-
NP to SH 23,291 23,619 29,906 25,288 11,726 11,726 9,159 20.51%
-
Tax Rate 24.47% 25.61% 26.43% 27.99% 29.47% 29.47% 27.96% -
Total Cost 56,197 65,469 100,030 86,612 61,413 61,413 52,909 1.21%
-
Net Worth 427,718 483,405 425,423 335,332 234,924 0 163,711 21.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Div - - 28,221 - - - - -
Div Payout % - - 94.37% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Net Worth 427,718 483,405 425,423 335,332 234,924 0 163,711 21.16%
NOSH 427,718 424,039 421,211 394,508 311,034 311,034 221,231 14.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
NP Margin 29.30% 26.70% 23.29% 22.68% 21.59% 21.59% 19.82% -
ROE 5.45% 4.89% 7.03% 7.54% 4.99% 0.00% 5.59% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
RPS 18.58 21.06 30.96 28.39 25.18 25.18 29.83 -9.02%
EPS 5.44 5.57 7.10 6.41 3.77 3.77 4.14 5.61%
DPS 0.00 0.00 6.70 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.01 0.85 0.7553 0.00 0.74 6.20%
Adjusted Per Share Value based on latest NOSH - 394,508
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
RPS 18.09 20.33 29.68 25.50 17.83 17.83 15.02 3.78%
EPS 5.30 5.38 6.81 5.76 2.67 2.67 2.08 20.55%
DPS 0.00 0.00 6.42 0.00 0.00 0.00 0.00 -
NAPS 0.9736 1.1004 0.9684 0.7633 0.5348 0.00 0.3727 21.15%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/13 30/03/12 -
Price 1.48 1.45 1.80 1.95 0.90 0.935 0.62 -
P/RPS 7.96 6.88 5.81 6.87 3.57 3.71 2.08 30.76%
P/EPS 27.18 26.03 25.35 30.42 23.87 24.80 14.98 12.64%
EY 3.68 3.84 3.94 3.29 4.19 4.03 6.68 -11.23%
DY 0.00 0.00 3.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.27 1.78 2.29 1.19 0.00 0.84 11.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Date 18/05/17 18/05/16 29/04/15 28/04/14 24/04/13 - 22/05/12 -
Price 1.54 1.38 1.77 1.98 0.945 0.00 0.51 -
P/RPS 8.29 6.55 5.72 6.97 3.75 0.00 1.71 37.09%
P/EPS 28.28 24.78 24.93 30.89 25.07 0.00 12.32 18.06%
EY 3.54 4.04 4.01 3.24 3.99 0.00 8.12 -15.29%
DY 0.00 0.00 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.21 1.75 2.33 1.25 0.00 0.69 17.40%

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