[TAMBUN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 21.93%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 295,298 289,668 263,948 191,844 180,997 176,796 143,812 61.33%
PBT 77,530 72,076 72,616 46,761 40,693 43,518 41,704 51.02%
Tax -22,122 -20,400 -20,304 -13,066 -11,664 -11,540 -10,884 60.24%
NP 55,408 51,676 52,312 33,695 29,029 31,978 30,820 47.69%
-
NP to SH 39,416 37,302 36,636 23,379 19,174 22,242 25,544 33.42%
-
Tax Rate 28.53% 28.30% 27.96% 27.94% 28.66% 26.52% 26.10% -
Total Cost 239,890 237,992 211,636 158,149 151,968 144,818 112,992 64.96%
-
Net Worth 183,190 157,565 163,711 153,661 144,466 147,989 141,434 18.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 20,177 17,942 - 10,097 13,425 20,022 - -
Div Payout % 51.19% 48.10% - 43.19% 70.02% 90.02% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 183,190 157,565 163,711 153,661 144,466 147,989 141,434 18.76%
NOSH 260,917 236,088 221,231 219,515 218,888 217,632 214,295 13.98%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.76% 17.84% 19.82% 17.56% 16.04% 18.09% 21.43% -
ROE 21.52% 23.67% 22.38% 15.21% 13.27% 15.03% 18.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.18 122.69 119.31 87.39 82.69 81.24 67.11 41.54%
EPS 15.11 15.80 16.56 10.65 8.76 10.22 11.92 17.07%
DPS 7.73 7.60 0.00 4.60 6.13 9.20 0.00 -
NAPS 0.7021 0.6674 0.74 0.70 0.66 0.68 0.66 4.19%
Adjusted Per Share Value based on latest NOSH - 221,033
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 67.22 65.94 60.08 43.67 41.20 40.24 32.74 61.32%
EPS 8.97 8.49 8.34 5.32 4.36 5.06 5.81 33.47%
DPS 4.59 4.08 0.00 2.30 3.06 4.56 0.00 -
NAPS 0.417 0.3587 0.3727 0.3498 0.3288 0.3369 0.3219 18.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.57 0.62 0.62 0.61 0.76 0.69 -
P/RPS 0.54 0.46 0.52 0.71 0.74 0.94 1.03 -34.90%
P/EPS 4.04 3.61 3.74 5.82 6.96 7.44 5.79 -21.27%
EY 24.77 27.72 26.71 17.18 14.36 13.45 17.28 27.04%
DY 12.68 13.33 0.00 7.42 10.05 12.11 0.00 -
P/NAPS 0.87 0.85 0.84 0.89 0.92 1.12 1.05 -11.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 04/08/11 30/05/11 -
Price 0.70 0.67 0.51 0.64 0.62 0.76 0.71 -
P/RPS 0.62 0.55 0.43 0.73 0.75 0.94 1.06 -29.99%
P/EPS 4.63 4.24 3.08 6.01 7.08 7.44 5.96 -15.45%
EY 21.58 23.58 32.47 16.64 14.13 13.45 16.79 18.15%
DY 11.05 11.34 0.00 7.19 9.89 12.11 0.00 -
P/NAPS 1.00 1.00 0.69 0.91 0.94 1.12 1.08 -4.98%

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