[TAMBUN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.11%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 301,182 317,960 360,836 372,109 387,294 357,260 367,651 -12.45%
PBT 117,120 123,356 148,765 144,557 152,488 128,224 135,744 -9.37%
Tax -28,520 -30,184 -35,537 -40,405 -47,292 -32,840 -33,799 -10.71%
NP 88,600 93,172 113,228 104,152 105,196 95,384 101,945 -8.93%
-
NP to SH 88,170 93,164 112,203 103,213 104,370 94,476 101,117 -8.73%
-
Tax Rate 24.35% 24.47% 23.89% 27.95% 31.01% 25.61% 24.90% -
Total Cost 212,582 224,788 247,608 267,957 282,098 261,876 265,706 -13.82%
-
Net Worth 549,988 427,718 536,326 510,115 488,305 483,405 456,548 13.22%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 60,154 - 38,309 51,011 50,953 - 12,681 182.58%
Div Payout % 68.23% - 34.14% 49.42% 48.82% - 12.54% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 549,988 427,718 536,326 510,115 488,305 483,405 456,548 13.22%
NOSH 429,678 427,718 425,656 425,096 424,613 424,039 422,729 1.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 29.42% 29.30% 31.38% 27.99% 27.16% 26.70% 27.73% -
ROE 16.03% 21.78% 20.92% 20.23% 21.37% 19.54% 22.15% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.09 74.34 84.77 87.54 91.21 84.25 86.97 -13.41%
EPS 20.52 21.76 26.36 24.28 24.58 22.28 23.92 -9.72%
DPS 14.00 0.00 9.00 12.00 12.00 0.00 3.00 179.51%
NAPS 1.28 1.00 1.26 1.20 1.15 1.14 1.08 12.00%
Adjusted Per Share Value based on latest NOSH - 426,097
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 68.56 72.38 82.14 84.70 88.16 81.32 83.69 -12.45%
EPS 20.07 21.21 25.54 23.49 23.76 21.51 23.02 -8.74%
DPS 13.69 0.00 8.72 11.61 11.60 0.00 2.89 182.32%
NAPS 1.2519 0.9736 1.2208 1.1612 1.1115 1.1004 1.0392 13.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.43 1.48 1.39 1.47 1.40 1.45 1.41 -
P/RPS 2.04 1.99 1.64 1.68 1.53 1.72 1.62 16.62%
P/EPS 6.97 6.79 5.27 6.05 5.70 6.51 5.89 11.88%
EY 14.35 14.72 18.96 16.52 17.56 15.37 16.96 -10.55%
DY 9.79 0.00 6.47 8.16 8.57 0.00 2.13 176.69%
P/NAPS 1.12 1.48 1.10 1.23 1.22 1.27 1.31 -9.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 18/05/17 23/02/17 17/11/16 11/08/16 18/05/16 29/02/16 -
Price 1.22 1.54 1.41 1.46 1.47 1.38 1.35 -
P/RPS 1.74 2.07 1.66 1.67 1.61 1.64 1.55 8.02%
P/EPS 5.95 7.07 5.35 6.01 5.98 6.19 5.64 3.63%
EY 16.82 14.14 18.70 16.63 16.72 16.14 17.72 -3.41%
DY 11.48 0.00 6.38 8.22 8.16 0.00 2.22 199.33%
P/NAPS 0.95 1.54 1.12 1.22 1.28 1.21 1.25 -16.73%

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