[TAMBUN] QoQ Cumulative 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- 58.5%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 78,324 78,324 296,708 221,474 144,834 65,987 191,844 -48.97%
PBT 23,977 23,977 78,986 58,148 36,038 18,154 46,761 -39.44%
Tax -7,066 -7,066 -21,937 -16,592 -10,200 -5,076 -13,066 -36.97%
NP 16,911 16,911 57,049 41,556 25,838 13,078 33,695 -40.41%
-
NP to SH 11,726 11,726 40,813 29,562 18,651 9,159 23,379 -40.44%
-
Tax Rate 29.47% 29.47% 27.77% 28.53% 28.30% 27.96% 27.94% -
Total Cost 61,413 61,413 239,659 179,918 118,996 52,909 158,149 -50.85%
-
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 15,133 8,971 - 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% 4.99% 20.74% 16.14% 11.84% 5.59% 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 25.18 25.18 108.54 84.88 61.35 29.83 87.39 -60.72%
EPS 3.77 3.77 14.93 11.33 7.90 4.14 10.65 -54.15%
DPS 0.00 0.00 9.10 5.80 3.80 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 17.83 17.83 67.54 50.41 32.97 15.02 43.67 -48.96%
EPS 2.67 2.67 9.29 6.73 4.25 2.08 5.32 -40.41%
DPS 0.00 0.00 5.66 3.44 2.04 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 3.71 3.57 0.69 0.72 0.93 2.08 0.71 246.19%
P/EPS 24.80 23.87 5.02 5.38 7.22 14.98 5.82 197.02%
EY 4.03 4.19 19.91 18.57 13.86 6.68 17.18 -66.34%
DY 0.00 0.00 12.13 9.51 6.67 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 3.75 0.70 0.82 1.09 1.71 0.73 -
P/EPS 0.00 25.07 5.09 6.18 8.48 12.32 6.01 -
EY 0.00 3.99 19.64 16.19 11.79 8.12 16.64 -
DY 0.00 0.00 11.97 8.29 5.67 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