[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -61.09%
YoY- 115.66%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 466,841 356,755 239,981 112,019 376,389 257,980 160,926 103.01%
PBT 138,242 103,111 68,354 35,283 117,709 81,447 50,271 95.92%
Tax -34,907 -26,242 -17,241 -9,876 -29,953 -21,931 -14,281 81.15%
NP 103,335 76,869 51,113 25,407 87,756 59,516 35,990 101.62%
-
NP to SH 102,141 76,263 50,728 25,288 64,986 42,919 25,710 150.21%
-
Tax Rate 25.25% 25.45% 25.22% 27.99% 25.45% 26.93% 28.41% -
Total Cost 363,506 279,886 188,868 86,612 288,633 198,464 124,936 103.40%
-
Net Worth 381,002 370,052 342,165 335,332 259,681 260,886 237,419 36.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,159 12,066 - - 21,694 6,363 - -
Div Payout % 11.90% 15.82% - - 33.38% 14.83% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 381,002 370,052 342,165 335,332 259,681 260,886 237,419 36.95%
NOSH 405,321 402,231 397,866 394,508 328,710 318,154 312,393 18.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 22.13% 21.55% 21.30% 22.68% 23.32% 23.07% 22.36% -
ROE 26.81% 20.61% 14.83% 7.54% 25.03% 16.45% 10.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.18 88.69 60.32 28.39 114.50 81.09 51.51 70.74%
EPS 25.20 18.96 12.75 6.41 19.77 13.49 8.23 110.43%
DPS 3.00 3.00 0.00 0.00 6.60 2.00 0.00 -
NAPS 0.94 0.92 0.86 0.85 0.79 0.82 0.76 15.17%
Adjusted Per Share Value based on latest NOSH - 394,508
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.27 81.21 54.63 25.50 85.68 58.72 36.63 103.02%
EPS 23.25 17.36 11.55 5.76 14.79 9.77 5.85 150.27%
DPS 2.77 2.75 0.00 0.00 4.94 1.45 0.00 -
NAPS 0.8673 0.8423 0.7789 0.7633 0.5911 0.5939 0.5404 36.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.62 2.57 2.18 1.95 1.51 1.43 1.28 -
P/RPS 1.41 2.90 3.61 6.87 1.32 1.76 2.48 -31.29%
P/EPS 6.43 13.55 17.10 30.42 7.64 10.60 15.55 -44.40%
EY 15.56 7.38 5.85 3.29 13.09 9.43 6.43 79.95%
DY 1.85 1.17 0.00 0.00 4.37 1.40 0.00 -
P/NAPS 1.72 2.79 2.53 2.29 1.91 1.74 1.68 1.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 18/11/14 19/08/14 28/04/14 26/02/14 19/11/13 19/08/13 -
Price 1.84 2.11 2.40 1.98 1.74 1.42 1.54 -
P/RPS 1.60 2.38 3.98 6.97 1.52 1.75 2.99 -34.01%
P/EPS 7.30 11.13 18.82 30.89 8.80 10.53 18.71 -46.51%
EY 13.70 8.99 5.31 3.24 11.36 9.50 5.34 87.08%
DY 1.63 1.42 0.00 0.00 3.79 1.41 0.00 -
P/NAPS 1.96 2.29 2.79 2.33 2.20 1.73 2.03 -2.30%

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