[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.27%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 257,980 160,926 78,324 78,324 296,708 221,474 144,834 58.57%
PBT 81,447 50,271 23,977 23,977 78,986 58,148 36,038 91.79%
Tax -21,931 -14,281 -7,066 -7,066 -21,937 -16,592 -10,200 84.30%
NP 59,516 35,990 16,911 16,911 57,049 41,556 25,838 94.72%
-
NP to SH 42,919 25,710 11,726 11,726 40,813 29,562 18,651 94.57%
-
Tax Rate 26.93% 28.41% 29.47% 29.47% 27.77% 28.53% 28.30% -
Total Cost 198,464 124,936 61,413 61,413 239,659 179,918 118,996 50.46%
-
Net Worth 260,886 237,419 0 234,924 196,820 183,190 157,565 49.59%
Dividend
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,363 - - - 24,875 15,133 8,971 -23.99%
Div Payout % 14.83% - - - 60.95% 51.19% 48.10% -
Equity
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 260,886 237,419 0 234,924 196,820 183,190 157,565 49.59%
NOSH 318,154 312,393 311,034 311,034 273,362 260,917 236,088 26.90%
Ratio Analysis
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.07% 22.36% 21.59% 21.59% 19.23% 18.76% 17.84% -
ROE 16.45% 10.83% 0.00% 4.99% 20.74% 16.14% 11.84% -
Per Share
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.09 51.51 25.18 25.18 108.54 84.88 61.35 24.95%
EPS 13.49 8.23 3.77 3.77 14.93 11.33 7.90 53.32%
DPS 2.00 0.00 0.00 0.00 9.10 5.80 3.80 -40.10%
NAPS 0.82 0.76 0.00 0.7553 0.72 0.7021 0.6674 17.87%
Adjusted Per Share Value based on latest NOSH - 311,034
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.72 36.63 17.83 17.83 67.54 50.41 32.97 58.56%
EPS 9.77 5.85 2.67 2.67 9.29 6.73 4.25 94.41%
DPS 1.45 0.00 0.00 0.00 5.66 3.44 2.04 -23.86%
NAPS 0.5939 0.5404 0.00 0.5348 0.448 0.417 0.3587 49.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/09/13 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.43 1.28 0.935 0.90 0.75 0.61 0.57 -
P/RPS 1.76 2.48 3.71 3.57 0.69 0.72 0.93 66.44%
P/EPS 10.60 15.55 24.80 23.87 5.02 5.38 7.22 35.89%
EY 9.43 6.43 4.03 4.19 19.91 18.57 13.86 -26.47%
DY 1.40 0.00 0.00 0.00 12.13 9.51 6.67 -71.25%
P/NAPS 1.74 1.68 0.00 1.19 1.04 0.87 0.85 77.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/11/13 19/08/13 - 24/04/13 21/02/13 27/11/12 16/08/12 -
Price 1.42 1.54 0.00 0.945 0.76 0.70 0.67 -
P/RPS 1.75 2.99 0.00 3.75 0.70 0.82 1.09 45.95%
P/EPS 10.53 18.71 0.00 25.07 5.09 6.18 8.48 18.87%
EY 9.50 5.34 0.00 3.99 19.64 16.19 11.79 -15.84%
DY 1.41 0.00 0.00 0.00 11.97 8.29 5.67 -67.09%
P/NAPS 1.73 2.03 0.00 1.25 1.06 1.00 1.00 54.92%

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