[TAMBUN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.67%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 313,296 313,296 296,708 295,298 289,668 263,948 191,844 44.53%
PBT 95,908 95,908 78,986 77,530 72,076 72,616 46,761 71.51%
Tax -28,264 -28,264 -21,937 -22,122 -20,400 -20,304 -13,066 78.51%
NP 67,644 67,644 57,049 55,408 51,676 52,312 33,695 68.77%
-
NP to SH 46,904 46,904 40,813 39,416 37,302 36,636 23,379 68.69%
-
Tax Rate 29.47% 29.47% 27.77% 28.53% 28.30% 27.96% 27.94% -
Total Cost 245,652 245,652 239,659 239,890 237,992 211,636 158,149 39.19%
-
Net Worth 0 234,924 196,820 183,190 157,565 163,711 153,661 -
Dividend
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 24,875 20,177 17,942 - 10,097 -
Div Payout % - - 60.95% 51.19% 48.10% - 43.19% -
Equity
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 234,924 196,820 183,190 157,565 163,711 153,661 -
NOSH 311,034 311,034 273,362 260,917 236,088 221,231 219,515 29.91%
Ratio Analysis
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.59% 21.59% 19.23% 18.76% 17.84% 19.82% 17.56% -
ROE 0.00% 19.97% 20.74% 21.52% 23.67% 22.38% 15.21% -
Per Share
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.73 100.73 108.54 113.18 122.69 119.31 87.39 11.25%
EPS 15.08 15.08 14.93 15.11 15.80 16.56 10.65 29.85%
DPS 0.00 0.00 9.10 7.73 7.60 0.00 4.60 -
NAPS 0.00 0.7553 0.72 0.7021 0.6674 0.74 0.70 -
Adjusted Per Share Value based on latest NOSH - 309,971
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.32 71.32 67.54 67.22 65.94 60.08 43.67 44.54%
EPS 10.68 10.68 9.29 8.97 8.49 8.34 5.32 68.77%
DPS 0.00 0.00 5.66 4.59 4.08 0.00 2.30 -
NAPS 0.00 0.5348 0.448 0.417 0.3587 0.3727 0.3498 -
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/04/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.935 0.90 0.75 0.61 0.57 0.62 0.62 -
P/RPS 0.93 0.89 0.69 0.54 0.46 0.52 0.71 22.47%
P/EPS 6.20 5.97 5.02 4.04 3.61 3.74 5.82 4.86%
EY 16.13 16.76 19.91 24.77 27.72 26.71 17.18 -4.62%
DY 0.00 0.00 12.13 12.68 13.33 0.00 7.42 -
P/NAPS 0.00 1.19 1.04 0.87 0.85 0.84 0.89 -
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date - 24/04/13 21/02/13 27/11/12 16/08/12 22/05/12 23/02/12 -
Price 0.00 0.945 0.76 0.70 0.67 0.51 0.64 -
P/RPS 0.00 0.94 0.70 0.62 0.55 0.43 0.73 -
P/EPS 0.00 6.27 5.09 4.63 4.24 3.08 6.01 -
EY 0.00 15.96 19.64 21.58 23.58 32.47 16.64 -
DY 0.00 0.00 11.97 11.05 11.34 0.00 7.19 -
P/NAPS 0.00 1.25 1.06 1.00 1.00 0.69 0.91 -

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