[TAMBUN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.19%
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 417,279 455,444 314,484 248,280 128,006 34.34%
PBT 133,403 135,791 95,086 61,040 50,177 27.67%
Tax -33,477 -32,913 -26,692 -17,496 -7,917 43.36%
NP 99,926 102,878 68,394 43,544 42,260 23.98%
-
NP to SH 98,404 90,003 48,687 30,909 36,355 28.24%
-
Tax Rate 25.09% 24.24% 28.07% 28.66% 15.78% -
Total Cost 317,353 352,566 246,090 204,736 85,746 38.67%
-
Net Worth 417,633 345,085 238,292 167,591 150,457 29.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 40,537 23,125 10,256 9,542 10,178 41.23%
Div Payout % 41.19% 25.69% 21.07% 30.87% 28.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 417,633 345,085 238,292 167,591 150,457 29.05%
NOSH 421,851 401,261 313,542 251,111 221,261 17.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 23.95% 22.59% 21.75% 17.54% 33.01% -
ROE 23.56% 26.08% 20.43% 18.44% 24.16% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 98.92 113.50 100.30 98.87 57.85 14.34%
EPS 23.33 22.43 15.53 12.31 16.43 9.15%
DPS 9.61 5.76 3.30 3.80 4.60 20.20%
NAPS 0.99 0.86 0.76 0.6674 0.68 9.83%
Adjusted Per Share Value based on latest NOSH - 251,111
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.98 103.67 71.59 56.52 29.14 34.33%
EPS 22.40 20.49 11.08 7.04 8.28 28.22%
DPS 9.23 5.26 2.33 2.17 2.32 41.19%
NAPS 0.9507 0.7855 0.5424 0.3815 0.3425 29.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.66 2.18 1.28 0.57 0.76 -
P/RPS 1.68 1.92 1.28 0.58 1.31 6.41%
P/EPS 7.12 9.72 8.24 4.63 4.63 11.35%
EY 14.05 10.29 12.13 21.59 21.62 -10.20%
DY 5.79 2.64 2.58 6.67 6.05 -1.09%
P/NAPS 1.68 2.53 1.68 0.85 1.12 10.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/08/15 19/08/14 - 16/08/12 - -
Price 1.43 2.40 0.00 0.67 0.00 -
P/RPS 1.45 2.11 0.00 0.68 0.00 -
P/EPS 6.13 10.70 0.00 5.44 0.00 -
EY 16.31 9.35 0.00 18.37 0.00 -
DY 6.72 2.40 0.00 5.67 0.00 -
P/NAPS 1.44 2.79 0.00 1.00 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