[TAMBUN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -21.44%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 357,260 367,651 368,801 380,838 521,620 466,841 475,673 -17.35%
PBT 128,224 135,744 128,572 127,030 165,144 138,242 137,481 -4.53%
Tax -32,840 -33,799 -33,136 -31,622 -43,644 -34,907 -34,989 -4.13%
NP 95,384 101,945 95,436 95,408 121,500 103,335 102,492 -4.67%
-
NP to SH 94,476 101,117 94,360 93,982 119,624 102,141 101,684 -4.77%
-
Tax Rate 25.61% 24.90% 25.77% 24.89% 26.43% 25.25% 25.45% -
Total Cost 261,876 265,706 273,365 285,430 400,120 363,506 373,181 -21.01%
-
Net Worth 483,405 456,548 426,732 417,604 425,423 381,002 370,052 19.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 12,681 16,900 - 112,884 12,159 16,089 -
Div Payout % - 12.54% 17.91% - 94.37% 11.90% 15.82% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 483,405 456,548 426,732 417,604 425,423 381,002 370,052 19.47%
NOSH 424,039 422,729 422,507 421,822 421,211 405,321 402,231 3.57%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.70% 27.73% 25.88% 25.05% 23.29% 22.13% 21.55% -
ROE 19.54% 22.15% 22.11% 22.51% 28.12% 26.81% 27.48% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 84.25 86.97 87.29 90.28 123.84 115.18 118.26 -20.21%
EPS 22.28 23.92 22.33 22.28 28.40 25.20 25.28 -8.06%
DPS 0.00 3.00 4.00 0.00 26.80 3.00 4.00 -
NAPS 1.14 1.08 1.01 0.99 1.01 0.94 0.92 15.35%
Adjusted Per Share Value based on latest NOSH - 421,851
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 81.32 83.69 83.95 86.69 118.74 106.27 108.28 -17.36%
EPS 21.51 23.02 21.48 21.39 27.23 23.25 23.15 -4.77%
DPS 0.00 2.89 3.85 0.00 25.70 2.77 3.66 -
NAPS 1.1004 1.0392 0.9714 0.9506 0.9684 0.8673 0.8423 19.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.45 1.41 1.30 1.66 1.80 1.62 2.57 -
P/RPS 1.72 1.62 1.49 1.84 1.45 1.41 2.17 -14.34%
P/EPS 6.51 5.89 5.82 7.45 6.34 6.43 10.17 -25.70%
EY 15.37 16.96 17.18 13.42 15.78 15.56 9.84 34.58%
DY 0.00 2.13 3.08 0.00 14.89 1.85 1.56 -
P/NAPS 1.27 1.31 1.29 1.68 1.78 1.72 2.79 -40.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 18/11/14 -
Price 1.38 1.35 1.38 1.43 1.77 1.84 2.11 -
P/RPS 1.64 1.55 1.58 1.58 1.43 1.60 1.78 -5.30%
P/EPS 6.19 5.64 6.18 6.42 6.23 7.30 8.35 -18.07%
EY 16.14 17.72 16.18 15.58 16.05 13.70 11.98 21.96%
DY 0.00 2.22 2.90 0.00 15.14 1.63 1.90 -
P/NAPS 1.21 1.25 1.37 1.44 1.75 1.96 2.29 -34.61%

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