[TAMBUN] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 20.87%
YoY- 81.07%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Revenue 351,011 326,561 485,227 410,084 309,045 308,522 221,878 9.60%
PBT 147,548 126,514 144,245 129,014 84,809 90,902 54,489 22.03%
Tax -34,873 -31,098 -35,942 -32,763 -23,927 -25,869 -15,421 17.71%
NP 112,675 95,416 108,303 96,251 60,882 65,033 39,068 23.58%
-
NP to SH 111,875 94,831 106,759 78,547 43,380 45,614 26,152 33.71%
-
Tax Rate 23.64% 24.58% 24.92% 25.39% 28.21% 28.46% 28.30% -
Total Cost 238,336 231,145 376,924 313,833 248,163 243,489 182,810 5.44%
-
Net Worth 427,718 483,405 425,423 335,332 234,924 0 163,711 21.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Div 12,782 12,716 40,537 23,125 25,998 16,455 10,178 4.65%
Div Payout % 11.43% 13.41% 37.97% 29.44% 59.93% 36.08% 38.92% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Net Worth 427,718 483,405 425,423 335,332 234,924 0 163,711 21.16%
NOSH 427,718 424,039 421,211 394,508 311,034 311,034 221,231 14.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
NP Margin 32.10% 29.22% 22.32% 23.47% 19.70% 21.08% 17.61% -
ROE 26.16% 19.62% 25.09% 23.42% 18.47% 0.00% 15.97% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
RPS 82.07 77.01 115.20 103.95 99.36 99.19 100.29 -3.92%
EPS 26.16 22.36 25.35 19.91 13.95 14.67 11.82 17.21%
DPS 3.00 3.00 9.62 5.86 8.36 5.30 4.60 -8.18%
NAPS 1.00 1.14 1.01 0.85 0.7553 0.00 0.74 6.20%
Adjusted Per Share Value based on latest NOSH - 394,508
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
RPS 79.90 74.33 110.45 93.35 70.35 70.23 50.51 9.60%
EPS 25.47 21.59 24.30 17.88 9.87 10.38 5.95 33.73%
DPS 2.91 2.89 9.23 5.26 5.92 3.75 2.32 4.63%
NAPS 0.9736 1.1004 0.9684 0.7633 0.5348 0.00 0.3727 21.15%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/04/13 30/03/12 -
Price 1.48 1.45 1.80 1.95 0.90 0.935 0.62 -
P/RPS 1.80 1.88 1.56 1.88 0.91 0.94 0.62 23.74%
P/EPS 5.66 6.48 7.10 9.79 6.45 6.38 5.24 1.55%
EY 17.67 15.42 14.08 10.21 15.50 15.68 19.07 -1.51%
DY 2.03 2.07 5.35 3.01 9.29 5.67 7.42 -22.82%
P/NAPS 1.48 1.27 1.78 2.29 1.19 0.00 0.84 11.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/04/13 31/03/12 CAGR
Date 18/05/17 18/05/16 29/04/15 28/04/14 24/04/13 - 22/05/12 -
Price 1.54 1.38 1.77 1.98 0.945 0.00 0.51 -
P/RPS 1.88 1.79 1.54 1.90 0.95 0.00 0.51 29.79%
P/EPS 5.89 6.17 6.98 9.94 6.78 0.00 4.31 6.44%
EY 16.98 16.21 14.32 10.06 14.76 0.00 23.18 -6.03%
DY 1.95 2.17 5.44 2.96 8.85 0.00 9.02 -26.37%
P/NAPS 1.54 1.21 1.75 2.33 1.25 0.00 0.69 17.40%

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