[TAMBUN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 22.23%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 176,796 143,812 40,001 0 0 0 0 -
PBT 43,518 41,704 28,282 -9 -12 -8 0 -
Tax -11,540 -10,884 -1,883 0 0 0 0 -
NP 31,978 30,820 26,399 -9 -12 -8 0 -
-
NP to SH 22,242 25,544 25,374 -9 -12 -8 0 -
-
Tax Rate 26.52% 26.10% 6.66% - - - - -
Total Cost 144,818 112,992 13,602 9 12 8 0 -
-
Net Worth 147,989 141,434 16,310 0 0 0 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 20,022 - - - - - - -
Div Payout % 90.02% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 147,989 141,434 16,310 0 0 0 0 -
NOSH 217,632 214,295 25,889 0 0 0 0 -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.09% 21.43% 66.00% 0.00% 0.00% 0.00% 0.00% -
ROE 15.03% 18.06% 155.57% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 81.24 67.11 154.51 0.00 0.00 0.00 0.00 -
EPS 10.22 11.92 98.01 -233,333.33 -300,000.00 -200,000.00 0.00 -
DPS 9.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.63 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.24 32.74 9.11 0.00 0.00 0.00 0.00 -
EPS 5.06 5.81 5.78 0.00 0.00 0.00 0.00 -
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3219 0.0371 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 - - - - - -
Price 0.76 0.69 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.94 1.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.44 5.79 0.00 0.00 0.00 0.00 0.00 -
EY 13.45 17.28 0.00 0.00 0.00 0.00 0.00 -
DY 12.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 04/08/11 30/05/11 14/01/11 - - - - -
Price 0.76 0.71 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.94 1.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.44 5.96 0.00 0.00 0.00 0.00 0.00 -
EY 13.45 16.79 0.00 0.00 0.00 0.00 0.00 -
DY 12.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 0.00 0.00 0.00 0.00 0.00 -

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