[TAMBUN] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.63%
YoY- -1.0%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 179,331 282,099 360,836 367,651 466,841 376,389 296,708 -8.04%
PBT 78,024 110,610 148,765 135,744 138,242 117,708 78,986 -0.20%
Tax -22,628 -27,011 -35,537 -33,799 -34,907 -29,953 -21,937 0.51%
NP 55,396 83,599 113,228 101,945 103,335 87,755 57,049 -0.48%
-
NP to SH 55,359 83,388 112,203 101,118 102,141 64,985 40,813 5.20%
-
Tax Rate 29.00% 24.42% 23.89% 24.90% 25.25% 25.45% 27.77% -
Total Cost 123,935 198,500 247,608 265,706 363,506 288,634 239,659 -10.40%
-
Net Worth 606,624 580,625 537,904 457,748 389,828 283,923 223,186 18.12%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,666 12,998 12,782 40,937 12,315 23,125 25,998 -16.72%
Div Payout % 15.66% 15.59% 11.39% 40.48% 12.06% 35.59% 63.70% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 606,624 580,625 537,904 457,748 389,828 283,923 223,186 18.12%
NOSH 433,378 433,302 426,907 423,840 414,711 359,397 310,801 5.69%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 30.89% 29.63% 31.38% 27.73% 22.13% 23.31% 19.23% -
ROE 9.13% 14.36% 20.86% 22.09% 26.20% 22.89% 18.29% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.39 65.10 84.52 86.74 112.57 104.73 95.47 -12.99%
EPS 12.78 19.24 26.28 23.86 24.63 18.08 13.13 -0.44%
DPS 2.00 3.00 3.00 9.70 2.97 6.43 8.36 -21.20%
NAPS 1.40 1.34 1.26 1.08 0.94 0.79 0.7181 11.76%
Adjusted Per Share Value based on latest NOSH - 423,840
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.82 64.21 82.14 83.69 106.27 85.68 67.54 -8.04%
EPS 12.60 18.98 25.54 23.02 23.25 14.79 9.29 5.20%
DPS 1.97 2.96 2.91 9.32 2.80 5.26 5.92 -16.74%
NAPS 1.3809 1.3217 1.2244 1.042 0.8874 0.6463 0.508 18.12%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.755 1.02 1.39 1.41 1.62 1.51 0.75 -
P/RPS 1.82 1.57 1.64 1.63 1.44 1.44 0.79 14.91%
P/EPS 5.91 5.30 5.29 5.91 6.58 8.35 5.71 0.57%
EY 16.92 18.87 18.91 16.92 15.20 11.97 17.51 -0.56%
DY 2.65 2.94 2.16 6.88 1.83 4.26 11.15 -21.28%
P/NAPS 0.54 0.76 1.10 1.31 1.72 1.91 1.04 -10.34%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 27/02/18 23/02/17 29/02/16 12/02/15 - 21/02/13 -
Price 0.785 0.885 1.41 1.35 1.84 0.00 0.76 -
P/RPS 1.90 1.36 1.67 1.56 1.63 0.00 0.80 15.50%
P/EPS 6.14 4.60 5.36 5.66 7.47 0.00 5.79 0.98%
EY 16.28 21.75 18.64 17.67 13.39 0.00 17.28 -0.98%
DY 2.55 3.39 2.13 7.19 1.61 0.00 11.01 -21.62%
P/NAPS 0.56 0.66 1.12 1.25 1.96 0.00 1.06 -10.08%

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