[TAMBUN] QoQ Cumulative 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- 48.34%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 150,591 79,490 360,836 279,082 193,647 89,315 367,651 -44.87%
PBT 58,560 30,839 148,765 108,418 76,244 32,056 135,744 -42.93%
Tax -14,260 -7,546 -35,537 -30,304 -23,646 -8,210 -33,799 -43.77%
NP 44,300 23,293 113,228 78,114 52,598 23,846 101,945 -42.65%
-
NP to SH 44,085 23,291 112,203 77,410 52,185 23,619 101,117 -42.53%
-
Tax Rate 24.35% 24.47% 23.89% 27.95% 31.01% 25.61% 24.90% -
Total Cost 106,291 56,197 247,608 200,968 141,049 65,469 265,706 -45.73%
-
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 30,077 - 38,309 38,258 25,476 - 12,681 77.94%
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 8.02% 5.45% 20.92% 15.17% 10.69% 4.89% 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 35.05 18.58 84.77 65.65 45.61 21.06 86.97 -45.46%
EPS 10.26 5.44 26.36 18.21 12.29 5.57 23.92 -43.15%
DPS 7.00 0.00 9.00 9.00 6.00 0.00 3.00 76.01%
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 34.28 18.09 82.14 63.53 44.08 20.33 83.69 -44.87%
EPS 10.04 5.30 25.54 17.62 11.88 5.38 23.02 -42.51%
DPS 6.85 0.00 8.72 8.71 5.80 0.00 2.89 77.86%
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 4.08 7.96 1.64 2.24 3.07 6.88 1.62 85.21%
P/EPS 13.94 27.18 5.27 8.07 11.39 26.03 5.89 77.68%
EY 7.17 3.68 18.96 12.39 8.78 3.84 16.96 -43.70%
DY 4.90 0.00 6.47 6.12 4.29 0.00 2.13 74.35%
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 3.48 8.29 1.66 2.22 3.22 6.55 1.55 71.54%
P/EPS 11.89 28.28 5.35 8.02 11.96 24.78 5.64 64.48%
EY 8.41 3.54 18.70 12.47 8.36 4.04 17.72 -39.18%
DY 5.74 0.00 6.38 6.16 4.08 0.00 2.22 88.49%
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