[TAMBUN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.79%
YoY- 205550.19%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 289,668 263,948 191,844 180,997 176,796 143,812 40,001 274.75%
PBT 72,076 72,616 46,761 40,693 43,518 41,704 28,282 86.68%
Tax -20,400 -20,304 -13,066 -11,664 -11,540 -10,884 -1,883 390.32%
NP 51,676 52,312 33,695 29,029 31,978 30,820 26,399 56.54%
-
NP to SH 37,302 36,636 23,379 19,174 22,242 25,544 25,374 29.31%
-
Tax Rate 28.30% 27.96% 27.94% 28.66% 26.52% 26.10% 6.66% -
Total Cost 237,992 211,636 158,149 151,968 144,818 112,992 13,602 575.14%
-
Net Worth 157,565 163,711 153,661 144,466 147,989 141,434 16,310 354.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 17,942 - 10,097 13,425 20,022 - - -
Div Payout % 48.10% - 43.19% 70.02% 90.02% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 157,565 163,711 153,661 144,466 147,989 141,434 16,310 354.22%
NOSH 236,088 221,231 219,515 218,888 217,632 214,295 25,889 337.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.84% 19.82% 17.56% 16.04% 18.09% 21.43% 66.00% -
ROE 23.67% 22.38% 15.21% 13.27% 15.03% 18.06% 155.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 122.69 119.31 87.39 82.69 81.24 67.11 154.51 -14.26%
EPS 15.80 16.56 10.65 8.76 10.22 11.92 98.01 -70.41%
DPS 7.60 0.00 4.60 6.13 9.20 0.00 0.00 -
NAPS 0.6674 0.74 0.70 0.66 0.68 0.66 0.63 3.92%
Adjusted Per Share Value based on latest NOSH - 220,270
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.94 60.08 43.67 41.20 40.24 32.74 9.11 274.63%
EPS 8.49 8.34 5.32 4.36 5.06 5.81 5.78 29.24%
DPS 4.08 0.00 2.30 3.06 4.56 0.00 0.00 -
NAPS 0.3587 0.3727 0.3498 0.3288 0.3369 0.3219 0.0371 354.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.57 0.62 0.62 0.61 0.76 0.69 0.00 -
P/RPS 0.46 0.52 0.71 0.74 0.94 1.03 0.00 -
P/EPS 3.61 3.74 5.82 6.96 7.44 5.79 0.00 -
EY 27.72 26.71 17.18 14.36 13.45 17.28 0.00 -
DY 13.33 0.00 7.42 10.05 12.11 0.00 0.00 -
P/NAPS 0.85 0.84 0.89 0.92 1.12 1.05 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 23/11/11 04/08/11 30/05/11 14/01/11 -
Price 0.67 0.51 0.64 0.62 0.76 0.71 0.00 -
P/RPS 0.55 0.43 0.73 0.75 0.94 1.06 0.00 -
P/EPS 4.24 3.08 6.01 7.08 7.44 5.96 0.00 -
EY 23.58 32.47 16.64 14.13 13.45 16.79 0.00 -
DY 11.34 0.00 7.19 9.89 12.11 0.00 0.00 -
P/NAPS 1.00 0.69 0.91 0.94 1.12 1.08 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