[TAMBUN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -6.22%
YoY- -11.17%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 174,574 241,705 351,011 326,561 485,227 410,084 309,045 -9.07%
PBT 74,457 95,781 147,548 126,514 144,245 129,014 84,809 -2.14%
Tax -20,271 -24,819 -34,873 -31,098 -35,942 -32,763 -23,927 -2.72%
NP 54,186 70,962 112,675 95,416 108,303 96,251 60,882 -1.92%
-
NP to SH 54,150 70,749 111,875 94,831 106,759 78,547 43,380 3.76%
-
Tax Rate 27.23% 25.91% 23.64% 24.58% 24.92% 25.39% 28.21% -
Total Cost 120,388 170,743 238,336 231,145 376,924 313,833 248,163 -11.35%
-
Net Worth 619,731 593,624 427,718 483,405 425,423 335,332 234,924 17.53%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,666 12,998 12,782 12,716 40,537 23,125 25,998 -16.72%
Div Payout % 16.01% 18.37% 11.43% 13.41% 37.97% 29.44% 59.93% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 619,731 593,624 427,718 483,405 425,423 335,332 234,924 17.53%
NOSH 433,408 433,302 427,718 424,039 421,211 394,508 311,034 5.68%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 31.04% 29.36% 32.10% 29.22% 22.32% 23.47% 19.70% -
ROE 8.74% 11.92% 26.16% 19.62% 25.09% 23.42% 18.47% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.28 55.78 82.07 77.01 115.20 103.95 99.36 -13.96%
EPS 12.49 16.33 26.16 22.36 25.35 19.91 13.95 -1.82%
DPS 2.00 3.00 3.00 3.00 9.62 5.86 8.36 -21.20%
NAPS 1.43 1.37 1.00 1.14 1.01 0.85 0.7553 11.21%
Adjusted Per Share Value based on latest NOSH - 424,039
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 39.74 55.02 79.90 74.33 110.45 93.35 70.35 -9.07%
EPS 12.33 16.10 25.47 21.59 24.30 17.88 9.87 3.77%
DPS 1.97 2.96 2.91 2.89 9.23 5.26 5.92 -16.74%
NAPS 1.4107 1.3513 0.9736 1.1004 0.9684 0.7633 0.5348 17.53%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.775 0.80 1.48 1.45 1.80 1.95 0.90 -
P/RPS 1.92 1.43 1.80 1.88 1.56 1.88 0.91 13.24%
P/EPS 6.20 4.90 5.66 6.48 7.10 9.79 6.45 -0.65%
EY 16.12 20.41 17.67 15.42 14.08 10.21 15.50 0.65%
DY 2.58 3.75 2.03 2.07 5.35 3.01 9.29 -19.21%
P/NAPS 0.54 0.58 1.48 1.27 1.78 2.29 1.19 -12.33%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 18/05/17 18/05/16 29/04/15 28/04/14 24/04/13 -
Price 0.75 0.825 1.54 1.38 1.77 1.98 0.945 -
P/RPS 1.86 1.48 1.88 1.79 1.54 1.90 0.95 11.84%
P/EPS 6.00 5.05 5.89 6.17 6.98 9.94 6.78 -2.01%
EY 16.66 19.79 16.98 16.21 14.32 10.06 14.76 2.03%
DY 2.67 3.64 1.95 2.17 5.44 2.96 8.85 -18.09%
P/NAPS 0.52 0.60 1.54 1.21 1.75 2.33 1.25 -13.59%

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