[TAMBUN] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
11-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.11%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 166,527 219,726 317,780 370,879 417,279 455,444 314,484 -10.04%
PBT 67,423 91,218 131,081 148,473 133,403 135,791 95,086 -5.56%
Tax -16,728 -25,463 -26,151 -41,634 -33,477 -32,913 -26,692 -7.48%
NP 50,695 65,755 104,930 106,839 99,926 102,878 68,394 -4.86%
-
NP to SH 50,677 65,734 104,103 106,312 98,404 90,003 48,687 0.66%
-
Tax Rate 24.81% 27.91% 19.95% 28.04% 25.09% 24.24% 28.07% -
Total Cost 115,832 153,971 212,850 264,040 317,353 352,566 246,090 -11.79%
-
Net Worth 615,491 589,291 551,828 488,852 417,633 345,085 238,292 17.12%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 8,666 12,998 12,782 12,716 40,537 23,125 10,256 -2.76%
Div Payout % 17.10% 19.77% 12.28% 11.96% 41.19% 25.69% 21.07% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 615,491 589,291 551,828 488,852 417,633 345,085 238,292 17.12%
NOSH 433,452 433,302 431,115 425,089 421,851 401,261 313,542 5.54%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 30.44% 29.93% 33.02% 28.81% 23.95% 22.59% 21.75% -
ROE 8.23% 11.15% 18.87% 21.75% 23.56% 26.08% 20.43% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 38.42 50.71 73.71 87.25 98.92 113.50 100.30 -14.77%
EPS 11.69 15.17 24.15 25.01 23.33 22.43 15.53 -4.62%
DPS 2.00 3.00 3.00 3.00 9.61 5.76 3.30 -8.00%
NAPS 1.42 1.36 1.28 1.15 0.99 0.86 0.76 10.97%
Adjusted Per Share Value based on latest NOSH - 425,089
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.91 50.02 72.34 84.42 94.98 103.67 71.59 -10.04%
EPS 11.54 14.96 23.70 24.20 22.40 20.49 11.08 0.67%
DPS 1.97 2.96 2.91 2.89 9.23 5.26 2.33 -2.75%
NAPS 1.401 1.3414 1.2561 1.1128 0.9507 0.7855 0.5424 17.12%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.77 0.815 1.43 1.40 1.66 2.18 1.28 -
P/RPS 2.00 1.61 1.94 1.60 1.68 1.92 1.28 7.71%
P/EPS 6.59 5.37 5.92 5.60 7.12 9.72 8.24 -3.65%
EY 15.18 18.61 16.89 17.86 14.05 10.29 12.13 3.80%
DY 2.60 3.68 2.10 2.14 5.79 2.64 2.58 0.12%
P/NAPS 0.54 0.60 1.12 1.22 1.68 2.53 1.68 -17.22%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 - -
Price 0.765 0.99 1.22 1.47 1.43 2.40 0.00 -
P/RPS 1.99 1.95 1.66 1.68 1.45 2.11 0.00 -
P/EPS 6.54 6.53 5.05 5.88 6.13 10.70 0.00 -
EY 15.28 15.32 19.79 17.01 16.31 9.35 0.00 -
DY 2.61 3.03 2.46 2.04 6.72 2.40 0.00 -
P/NAPS 0.54 0.73 0.95 1.28 1.44 2.79 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