[TAMBUN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.34%
YoY- 77.69%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 190,419 130,405 466,841 356,755 239,981 112,019 376,389 -36.58%
PBT 63,515 41,286 138,242 103,111 68,354 35,283 117,709 -33.79%
Tax -15,811 -10,911 -34,907 -26,242 -17,241 -9,876 -29,953 -34.76%
NP 47,704 30,375 103,335 76,869 51,113 25,407 87,756 -33.46%
-
NP to SH 46,991 29,906 102,141 76,263 50,728 25,288 64,986 -19.48%
-
Tax Rate 24.89% 26.43% 25.25% 25.45% 25.22% 27.99% 25.45% -
Total Cost 142,715 100,030 363,506 279,886 188,868 86,612 288,633 -37.55%
-
Net Worth 417,604 425,423 381,002 370,052 342,165 335,332 259,681 37.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 28,221 12,159 12,066 - - 21,694 -
Div Payout % - 94.37% 11.90% 15.82% - - 33.38% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 417,604 425,423 381,002 370,052 342,165 335,332 259,681 37.38%
NOSH 421,822 421,211 405,321 402,231 397,866 394,508 328,710 18.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.05% 23.29% 22.13% 21.55% 21.30% 22.68% 23.32% -
ROE 11.25% 7.03% 26.81% 20.61% 14.83% 7.54% 25.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.14 30.96 115.18 88.69 60.32 28.39 114.50 -46.32%
EPS 11.14 7.10 25.20 18.96 12.75 6.41 19.77 -31.85%
DPS 0.00 6.70 3.00 3.00 0.00 0.00 6.60 -
NAPS 0.99 1.01 0.94 0.92 0.86 0.85 0.79 16.28%
Adjusted Per Share Value based on latest NOSH - 410,530
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.34 29.68 106.27 81.21 54.63 25.50 85.68 -36.59%
EPS 10.70 6.81 23.25 17.36 11.55 5.76 14.79 -19.45%
DPS 0.00 6.42 2.77 2.75 0.00 0.00 4.94 -
NAPS 0.9506 0.9684 0.8673 0.8423 0.7789 0.7633 0.5911 37.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.66 1.80 1.62 2.57 2.18 1.95 1.51 -
P/RPS 3.68 5.81 1.41 2.90 3.61 6.87 1.32 98.45%
P/EPS 14.90 25.35 6.43 13.55 17.10 30.42 7.64 56.28%
EY 6.71 3.94 15.56 7.38 5.85 3.29 13.09 -36.02%
DY 0.00 3.72 1.85 1.17 0.00 0.00 4.37 -
P/NAPS 1.68 1.78 1.72 2.79 2.53 2.29 1.91 -8.21%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/04/15 12/02/15 18/11/14 19/08/14 28/04/14 26/02/14 -
Price 1.43 1.77 1.84 2.11 2.40 1.98 1.74 -
P/RPS 3.17 5.72 1.60 2.38 3.98 6.97 1.52 63.45%
P/EPS 12.84 24.93 7.30 11.13 18.82 30.89 8.80 28.73%
EY 7.79 4.01 13.70 8.99 5.31 3.24 11.36 -22.29%
DY 0.00 3.79 1.63 1.42 0.00 0.00 3.79 -
P/NAPS 1.44 1.75 1.96 2.29 2.79 2.33 2.20 -24.67%

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