[TMAKMUR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.85%
YoY- 25.6%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 274,133 183,211 81,813 388,949 283,944 173,137 91,828 107.18%
PBT 72,012 46,962 23,599 97,399 72,702 40,066 16,279 169.23%
Tax -17,482 -10,877 -5,065 -24,998 -21,549 -10,169 -3,043 220.42%
NP 54,530 36,085 18,534 72,401 51,153 29,897 13,236 156.77%
-
NP to SH 40,561 26,390 13,142 53,872 39,080 24,633 12,087 123.97%
-
Tax Rate 24.28% 23.16% 21.46% 25.67% 29.64% 25.38% 18.69% -
Total Cost 219,603 147,126 63,279 316,548 232,791 143,240 78,592 98.26%
-
Net Worth 409,988 423,839 430,101 416,689 401,555 349,428 335,461 14.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 477 479 23,894 - 21,511 - - -
Div Payout % 1.18% 1.82% 181.82% - 55.05% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 409,988 423,839 430,101 416,689 401,555 349,428 335,461 14.29%
NOSH 398,047 399,848 398,242 372,044 358,532 345,969 172,918 74.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.89% 19.70% 22.65% 18.61% 18.02% 17.27% 14.41% -
ROE 9.89% 6.23% 3.06% 12.93% 9.73% 7.05% 3.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 68.87 45.82 20.54 104.54 79.20 50.04 53.10 18.91%
EPS 10.19 6.60 3.30 14.48 10.90 7.12 6.99 28.53%
DPS 0.12 0.12 6.00 0.00 6.00 0.00 0.00 -
NAPS 1.03 1.06 1.08 1.12 1.12 1.01 1.94 -34.40%
Adjusted Per Share Value based on latest NOSH - 371,658
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 68.74 45.94 20.52 97.53 71.20 43.42 23.03 107.16%
EPS 10.17 6.62 3.30 13.51 9.80 6.18 3.03 124.00%
DPS 0.12 0.12 5.99 0.00 5.39 0.00 0.00 -
NAPS 1.0281 1.0628 1.0785 1.0449 1.0069 0.8762 0.8412 14.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 - - -
Price 1.40 1.42 1.50 1.56 1.89 0.00 0.00 -
P/RPS 2.03 3.10 7.30 1.49 2.39 0.00 0.00 -
P/EPS 13.74 21.52 45.45 10.77 17.34 0.00 0.00 -
EY 7.28 4.65 2.20 9.28 5.77 0.00 0.00 -
DY 0.09 0.08 4.00 0.00 3.17 0.00 0.00 -
P/NAPS 1.36 1.34 1.39 1.39 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 26/08/15 28/04/15 26/02/15 21/11/14 25/08/14 10/07/14 -
Price 1.35 1.29 1.55 1.38 1.80 2.10 0.00 -
P/RPS 1.96 2.82 7.54 1.32 2.27 4.20 0.00 -
P/EPS 13.25 19.55 46.97 9.53 16.51 29.49 0.00 -
EY 7.55 5.12 2.13 10.49 6.06 3.39 0.00 -
DY 0.09 0.09 3.87 0.00 3.33 0.00 0.00 -
P/NAPS 1.31 1.22 1.44 1.23 1.61 2.08 0.00 -

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