[TAMBUN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.82%
YoY- 67.71%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 313,296 296,708 295,298 289,668 263,948 191,844 180,997 44.11%
PBT 95,908 78,986 77,530 72,076 72,616 46,761 40,693 77.00%
Tax -28,264 -21,937 -22,122 -20,400 -20,304 -13,066 -11,664 80.31%
NP 67,644 57,049 55,408 51,676 52,312 33,695 29,029 75.67%
-
NP to SH 46,904 40,813 39,416 37,302 36,636 23,379 19,174 81.45%
-
Tax Rate 29.47% 27.77% 28.53% 28.30% 27.96% 27.94% 28.66% -
Total Cost 245,652 239,659 239,890 237,992 211,636 158,149 151,968 37.69%
-
Net Worth 234,924 196,820 183,190 157,565 163,711 153,661 144,466 38.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 24,875 20,177 17,942 - 10,097 13,425 -
Div Payout % - 60.95% 51.19% 48.10% - 43.19% 70.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 234,924 196,820 183,190 157,565 163,711 153,661 144,466 38.24%
NOSH 311,034 273,362 260,917 236,088 221,231 219,515 218,888 26.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.59% 19.23% 18.76% 17.84% 19.82% 17.56% 16.04% -
ROE 19.97% 20.74% 21.52% 23.67% 22.38% 15.21% 13.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 100.73 108.54 113.18 122.69 119.31 87.39 82.69 14.04%
EPS 15.08 14.93 15.11 15.80 16.56 10.65 8.76 43.58%
DPS 0.00 9.10 7.73 7.60 0.00 4.60 6.13 -
NAPS 0.7553 0.72 0.7021 0.6674 0.74 0.70 0.66 9.39%
Adjusted Per Share Value based on latest NOSH - 251,111
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.32 67.54 67.22 65.94 60.08 43.67 41.20 44.12%
EPS 10.68 9.29 8.97 8.49 8.34 5.32 4.36 81.61%
DPS 0.00 5.66 4.59 4.08 0.00 2.30 3.06 -
NAPS 0.5348 0.448 0.417 0.3587 0.3727 0.3498 0.3288 38.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.75 0.61 0.57 0.62 0.62 0.61 -
P/RPS 0.89 0.69 0.54 0.46 0.52 0.71 0.74 13.08%
P/EPS 5.97 5.02 4.04 3.61 3.74 5.82 6.96 -9.71%
EY 16.76 19.91 24.77 27.72 26.71 17.18 14.36 10.84%
DY 0.00 12.13 12.68 13.33 0.00 7.42 10.05 -
P/NAPS 1.19 1.04 0.87 0.85 0.84 0.89 0.92 18.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 21/02/13 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 -
Price 0.945 0.76 0.70 0.67 0.51 0.64 0.62 -
P/RPS 0.94 0.70 0.62 0.55 0.43 0.73 0.75 16.22%
P/EPS 6.27 5.09 4.63 4.24 3.08 6.01 7.08 -7.77%
EY 15.96 19.64 21.58 23.58 32.47 16.64 14.13 8.44%
DY 0.00 11.97 11.05 11.34 0.00 7.19 9.89 -
P/NAPS 1.25 1.06 1.00 1.00 0.69 0.91 0.94 20.90%

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