[TAMBUN] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 5.15%
YoY- 74.42%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
Revenue 326,561 485,227 410,084 308,522 221,878 75,561 33.96%
PBT 126,514 144,245 129,014 90,902 54,489 38,840 26.60%
Tax -31,098 -35,942 -32,763 -25,869 -15,421 -4,868 44.84%
NP 95,416 108,303 96,251 65,033 39,068 33,972 22.91%
-
NP to SH 94,831 106,759 78,547 45,614 26,152 31,616 24.53%
-
Tax Rate 24.58% 24.92% 25.39% 28.46% 28.30% 12.53% -
Total Cost 231,145 376,924 313,833 243,489 182,810 41,589 40.86%
-
Net Worth 483,405 425,423 335,332 0 163,711 141,434 27.83%
Dividend
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
Div 12,716 40,537 23,125 16,455 10,178 - -
Div Payout % 13.41% 37.97% 29.44% 36.08% 38.92% - -
Equity
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
Net Worth 483,405 425,423 335,332 0 163,711 141,434 27.83%
NOSH 424,039 421,211 394,508 311,034 221,231 214,295 14.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
NP Margin 29.22% 22.32% 23.47% 21.08% 17.61% 44.96% -
ROE 19.62% 25.09% 23.42% 0.00% 15.97% 22.35% -
Per Share
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
RPS 77.01 115.20 103.95 99.19 100.29 35.26 16.89%
EPS 22.36 25.35 19.91 14.67 11.82 14.75 8.66%
DPS 3.00 9.62 5.86 5.30 4.60 0.00 -
NAPS 1.14 1.01 0.85 0.00 0.74 0.66 11.53%
Adjusted Per Share Value based on latest NOSH - 311,034
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
RPS 74.33 110.45 93.35 70.23 50.51 17.20 33.96%
EPS 21.59 24.30 17.88 10.38 5.95 7.20 24.53%
DPS 2.89 9.23 5.26 3.75 2.32 0.00 -
NAPS 1.1004 0.9684 0.7633 0.00 0.3727 0.3219 27.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
Date 31/03/16 31/03/15 31/03/14 30/04/13 30/03/12 31/03/11 -
Price 1.45 1.80 1.95 0.935 0.62 0.69 -
P/RPS 1.88 1.56 1.88 0.94 0.62 1.96 -0.82%
P/EPS 6.48 7.10 9.79 6.38 5.24 4.68 6.71%
EY 15.42 14.08 10.21 15.68 19.07 21.38 -6.32%
DY 2.07 5.35 3.01 5.67 7.42 0.00 -
P/NAPS 1.27 1.78 2.29 0.00 0.84 1.05 3.87%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/04/13 31/03/12 31/03/11 CAGR
Date 18/05/16 29/04/15 28/04/14 - 22/05/12 - -
Price 1.38 1.77 1.98 0.00 0.51 0.00 -
P/RPS 1.79 1.54 1.90 0.00 0.51 0.00 -
P/EPS 6.17 6.98 9.94 0.00 4.31 0.00 -
EY 16.21 14.32 10.06 0.00 23.18 0.00 -
DY 2.17 5.44 2.96 0.00 9.02 0.00 -
P/NAPS 1.21 1.75 2.33 0.00 0.69 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