[TAMBUN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 50.6%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 193,647 89,315 367,651 276,601 190,419 130,405 466,841 -44.41%
PBT 76,244 32,056 135,744 96,429 63,515 41,286 138,242 -32.77%
Tax -23,646 -8,210 -33,799 -24,852 -15,811 -10,911 -34,907 -22.88%
NP 52,598 23,846 101,945 71,577 47,704 30,375 103,335 -36.27%
-
NP to SH 52,185 23,619 101,117 70,770 46,991 29,906 102,141 -36.11%
-
Tax Rate 31.01% 25.61% 24.90% 25.77% 24.89% 26.43% 25.25% -
Total Cost 141,049 65,469 265,706 205,024 142,715 100,030 363,506 -46.83%
-
Net Worth 488,305 483,405 456,548 426,732 417,604 425,423 381,002 18.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 25,476 - 12,681 12,675 - 28,221 12,159 63.81%
Div Payout % 48.82% - 12.54% 17.91% - 94.37% 11.90% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 488,305 483,405 456,548 426,732 417,604 425,423 381,002 18.00%
NOSH 424,613 424,039 422,729 422,507 421,822 421,211 405,321 3.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 27.16% 26.70% 27.73% 25.88% 25.05% 23.29% 22.13% -
ROE 10.69% 4.89% 22.15% 16.58% 11.25% 7.03% 26.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 45.61 21.06 86.97 65.47 45.14 30.96 115.18 -46.10%
EPS 12.29 5.57 23.92 16.75 11.14 7.10 25.20 -38.06%
DPS 6.00 0.00 3.00 3.00 0.00 6.70 3.00 58.80%
NAPS 1.15 1.14 1.08 1.01 0.99 1.01 0.94 14.40%
Adjusted Per Share Value based on latest NOSH - 423,868
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.08 20.33 83.69 62.96 43.34 29.68 106.27 -44.41%
EPS 11.88 5.38 23.02 16.11 10.70 6.81 23.25 -36.11%
DPS 5.80 0.00 2.89 2.89 0.00 6.42 2.77 63.74%
NAPS 1.1115 1.1004 1.0392 0.9714 0.9506 0.9684 0.8673 18.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.40 1.45 1.41 1.30 1.66 1.80 1.62 -
P/RPS 3.07 6.88 1.62 1.99 3.68 5.81 1.41 68.06%
P/EPS 11.39 26.03 5.89 7.76 14.90 25.35 6.43 46.45%
EY 8.78 3.84 16.96 12.88 6.71 3.94 15.56 -31.73%
DY 4.29 0.00 2.13 2.31 0.00 3.72 1.85 75.28%
P/NAPS 1.22 1.27 1.31 1.29 1.68 1.78 1.72 -20.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 -
Price 1.47 1.38 1.35 1.38 1.43 1.77 1.84 -
P/RPS 3.22 6.55 1.55 2.11 3.17 5.72 1.60 59.46%
P/EPS 11.96 24.78 5.64 8.24 12.84 24.93 7.30 39.01%
EY 8.36 4.04 17.72 12.14 7.79 4.01 13.70 -28.07%
DY 4.08 0.00 2.22 2.17 0.00 3.79 1.63 84.45%
P/NAPS 1.28 1.21 1.25 1.37 1.44 1.75 1.96 -24.74%

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