[TAMBUN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11.86%
YoY- -17.28%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
Revenue 410,084 308,522 309,045 221,878 75,561 75.64%
PBT 129,014 90,902 84,809 54,489 38,840 49.15%
Tax -32,763 -25,869 -23,927 -15,421 -4,868 88.69%
NP 96,251 65,033 60,882 39,068 33,972 41.45%
-
NP to SH 78,547 45,614 43,380 26,152 31,616 35.40%
-
Tax Rate 25.39% 28.46% 28.21% 28.30% 12.53% -
Total Cost 313,833 243,489 248,163 182,810 41,589 96.02%
-
Net Worth 335,332 0 234,924 163,711 141,434 33.30%
Dividend
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
Div 23,125 16,455 25,998 10,178 - -
Div Payout % 29.44% 36.08% 59.93% 38.92% - -
Equity
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 335,332 0 234,924 163,711 141,434 33.30%
NOSH 394,508 311,034 311,034 221,231 214,295 22.53%
Ratio Analysis
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.47% 21.08% 19.70% 17.61% 44.96% -
ROE 23.42% 0.00% 18.47% 15.97% 22.35% -
Per Share
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
RPS 103.95 99.19 99.36 100.29 35.26 43.34%
EPS 19.91 14.67 13.95 11.82 14.75 10.50%
DPS 5.86 5.30 8.36 4.60 0.00 -
NAPS 0.85 0.00 0.7553 0.74 0.66 8.79%
Adjusted Per Share Value based on latest NOSH - 221,231
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
RPS 93.35 70.23 70.35 50.51 17.20 75.64%
EPS 17.88 10.38 9.87 5.95 7.20 35.38%
DPS 5.26 3.75 5.92 2.32 0.00 -
NAPS 0.7633 0.00 0.5348 0.3727 0.3219 33.31%
Price Multiplier on Financial Quarter End Date
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/14 30/04/13 29/03/13 30/03/12 31/03/11 -
Price 1.95 0.935 0.90 0.62 0.69 -
P/RPS 1.88 0.94 0.91 0.62 1.96 -1.37%
P/EPS 9.79 6.38 6.45 5.24 4.68 27.86%
EY 10.21 15.68 15.50 19.07 21.38 -21.81%
DY 3.01 5.67 9.29 7.42 0.00 -
P/NAPS 2.29 0.00 1.19 0.84 1.05 29.65%
Price Multiplier on Announcement Date
31/03/14 30/04/13 31/03/13 31/03/12 31/03/11 CAGR
Date 28/04/14 - 24/04/13 22/05/12 - -
Price 1.98 0.00 0.945 0.51 0.00 -
P/RPS 1.90 0.00 0.95 0.51 0.00 -
P/EPS 9.94 0.00 6.78 4.31 0.00 -
EY 10.06 0.00 14.76 23.18 0.00 -
DY 2.96 0.00 8.85 9.02 0.00 -
P/NAPS 2.33 0.00 1.25 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