[TAMBUN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.74%
YoY- 57.52%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 370,879 417,279 455,444 314,484 248,280 128,006 23.67%
PBT 148,473 133,403 135,791 95,086 61,040 50,177 24.20%
Tax -41,634 -33,477 -32,913 -26,692 -17,496 -7,917 39.32%
NP 106,839 99,926 102,878 68,394 43,544 42,260 20.35%
-
NP to SH 106,312 98,404 90,003 48,687 30,909 36,355 23.90%
-
Tax Rate 28.04% 25.09% 24.24% 28.07% 28.66% 15.78% -
Total Cost 264,040 317,353 352,566 246,090 204,736 85,746 25.19%
-
Net Worth 488,852 417,633 345,085 238,292 167,591 150,457 26.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 12,716 40,537 23,125 10,256 9,542 10,178 4.54%
Div Payout % 11.96% 41.19% 25.69% 21.07% 30.87% 28.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 488,852 417,633 345,085 238,292 167,591 150,457 26.54%
NOSH 425,089 421,851 401,261 313,542 251,111 221,261 13.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 28.81% 23.95% 22.59% 21.75% 17.54% 33.01% -
ROE 21.75% 23.56% 26.08% 20.43% 18.44% 24.16% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 87.25 98.92 113.50 100.30 98.87 57.85 8.55%
EPS 25.01 23.33 22.43 15.53 12.31 16.43 8.75%
DPS 3.00 9.61 5.76 3.30 3.80 4.60 -8.18%
NAPS 1.15 0.99 0.86 0.76 0.6674 0.68 11.06%
Adjusted Per Share Value based on latest NOSH - 313,542
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 84.42 94.98 103.67 71.59 56.52 29.14 23.67%
EPS 24.20 22.40 20.49 11.08 7.04 8.28 23.89%
DPS 2.89 9.23 5.26 2.33 2.17 2.32 4.48%
NAPS 1.1128 0.9507 0.7855 0.5424 0.3815 0.3425 26.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.40 1.66 2.18 1.28 0.57 0.76 -
P/RPS 1.60 1.68 1.92 1.28 0.58 1.31 4.07%
P/EPS 5.60 7.12 9.72 8.24 4.63 4.63 3.87%
EY 17.86 14.05 10.29 12.13 21.59 21.62 -3.74%
DY 2.14 5.79 2.64 2.58 6.67 6.05 -18.74%
P/NAPS 1.22 1.68 2.53 1.68 0.85 1.12 1.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/16 26/08/15 19/08/14 - 16/08/12 - -
Price 1.47 1.43 2.40 0.00 0.67 0.00 -
P/RPS 1.68 1.45 2.11 0.00 0.68 0.00 -
P/EPS 5.88 6.13 10.70 0.00 5.44 0.00 -
EY 17.01 16.31 9.35 0.00 18.37 0.00 -
DY 2.04 6.72 2.40 0.00 5.67 0.00 -
P/NAPS 1.28 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