[TAMBUN] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 376,389 343,973 321,852 313,296 313,296 296,708 295,298 21.38%
PBT 117,709 108,596 100,542 95,908 95,908 78,986 77,530 39.58%
Tax -29,953 -29,241 -28,562 -28,264 -28,264 -21,937 -22,122 27.38%
NP 87,756 79,354 71,980 67,644 67,644 57,049 55,408 44.37%
-
NP to SH 64,986 57,225 51,420 46,904 46,904 40,813 39,416 49.08%
-
Tax Rate 25.45% 26.93% 28.41% 29.47% 29.47% 27.77% 28.53% -
Total Cost 288,633 264,618 249,872 245,652 245,652 239,659 239,890 15.92%
-
Net Worth 259,681 260,886 237,419 0 234,924 196,820 183,190 32.13%
Dividend
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Div 21,694 8,484 - - - 24,875 20,177 5.96%
Div Payout % 33.38% 14.83% - - - 60.95% 51.19% -
Equity
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 259,681 260,886 237,419 0 234,924 196,820 183,190 32.13%
NOSH 328,710 318,154 312,393 311,034 311,034 273,362 260,917 20.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.32% 23.07% 22.36% 21.59% 21.59% 19.23% 18.76% -
ROE 25.03% 21.93% 21.66% 0.00% 19.97% 20.74% 21.52% -
Per Share
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.50 108.12 103.03 100.73 100.73 108.54 113.18 0.93%
EPS 19.77 17.99 16.46 15.08 15.08 14.93 15.11 23.94%
DPS 6.60 2.67 0.00 0.00 0.00 9.10 7.73 -11.85%
NAPS 0.79 0.82 0.76 0.00 0.7553 0.72 0.7021 9.87%
Adjusted Per Share Value based on latest NOSH - 311,034
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.68 78.30 73.26 71.32 71.32 67.54 67.22 21.38%
EPS 14.79 13.03 11.70 10.68 10.68 9.29 8.97 49.09%
DPS 4.94 1.93 0.00 0.00 0.00 5.66 4.59 6.04%
NAPS 0.5911 0.5939 0.5404 0.00 0.5348 0.448 0.417 32.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 -
Price 1.51 1.43 1.28 0.935 0.90 0.75 0.61 -
P/RPS 1.32 1.32 1.24 0.93 0.89 0.69 0.54 104.19%
P/EPS 7.64 7.95 7.78 6.20 5.97 5.02 4.04 66.34%
EY 13.09 12.58 12.86 16.13 16.76 19.91 24.77 -39.91%
DY 4.37 1.86 0.00 0.00 0.00 12.13 12.68 -57.29%
P/NAPS 1.91 1.74 1.68 0.00 1.19 1.04 0.87 87.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 19/11/13 19/08/13 - 24/04/13 21/02/13 27/11/12 -
Price 1.74 1.42 1.54 0.00 0.945 0.76 0.70 -
P/RPS 1.52 1.31 1.49 0.00 0.94 0.70 0.62 104.66%
P/EPS 8.80 7.89 9.36 0.00 6.27 5.09 4.63 67.01%
EY 11.36 12.67 10.69 0.00 15.96 19.64 21.58 -40.09%
DY 3.79 1.88 0.00 0.00 0.00 11.97 11.05 -57.45%
P/NAPS 2.20 1.73 2.03 0.00 1.25 1.06 1.00 87.71%

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