[TMAKMUR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.77%
YoY- -0.04%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 240,630 150,674 61,976 404,668 274,133 183,211 81,813 104.87%
PBT 54,907 31,799 11,008 100,872 72,012 46,962 23,599 75.31%
Tax -13,032 -7,698 -2,573 -27,848 -17,482 -10,877 -5,065 87.44%
NP 41,875 24,101 8,435 73,024 54,530 36,085 18,534 71.92%
-
NP to SH 33,599 19,017 6,965 53,851 40,561 26,390 13,142 86.65%
-
Tax Rate 23.73% 24.21% 23.37% 27.61% 24.28% 23.16% 21.46% -
Total Cost 198,755 126,573 53,541 331,644 219,603 147,126 63,279 114.02%
-
Net Worth 457,806 442,533 429,840 425,887 409,988 423,839 430,101 4.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 477 477 479 23,894 -
Div Payout % - - - 0.89% 1.18% 1.82% 181.82% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 457,806 442,533 429,840 425,887 409,988 423,839 430,101 4.23%
NOSH 398,092 398,679 397,999 398,025 398,047 399,848 398,242 -0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.40% 16.00% 13.61% 18.05% 19.89% 19.70% 22.65% -
ROE 7.34% 4.30% 1.62% 12.64% 9.89% 6.23% 3.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.45 37.79 15.57 101.67 68.87 45.82 20.54 104.96%
EPS 8.44 4.77 1.75 13.53 10.19 6.60 3.30 86.69%
DPS 0.00 0.00 0.00 0.12 0.12 0.12 6.00 -
NAPS 1.15 1.11 1.08 1.07 1.03 1.06 1.08 4.26%
Adjusted Per Share Value based on latest NOSH - 397,956
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.34 37.78 15.54 101.47 68.74 45.94 20.52 104.84%
EPS 8.43 4.77 1.75 13.50 10.17 6.62 3.30 86.55%
DPS 0.00 0.00 0.00 0.12 0.12 0.12 5.99 -
NAPS 1.148 1.1097 1.0779 1.0679 1.0281 1.0628 1.0785 4.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.70 1.67 1.38 1.40 1.40 1.42 1.50 -
P/RPS 2.81 4.42 8.86 1.38 2.03 3.10 7.30 -46.99%
P/EPS 20.14 35.01 78.86 10.35 13.74 21.52 45.45 -41.79%
EY 4.96 2.86 1.27 9.66 7.28 4.65 2.20 71.68%
DY 0.00 0.00 0.00 0.09 0.09 0.08 4.00 -
P/NAPS 1.48 1.50 1.28 1.31 1.36 1.34 1.39 4.25%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 23/08/16 27/05/16 24/02/16 18/11/15 26/08/15 28/04/15 -
Price 1.87 1.70 1.68 1.37 1.35 1.29 1.55 -
P/RPS 3.09 4.50 10.79 1.35 1.96 2.82 7.54 -44.73%
P/EPS 22.16 35.64 96.00 10.13 13.25 19.55 46.97 -39.31%
EY 4.51 2.81 1.04 9.88 7.55 5.12 2.13 64.66%
DY 0.00 0.00 0.00 0.09 0.09 0.09 3.87 -
P/NAPS 1.63 1.53 1.56 1.28 1.31 1.22 1.44 8.58%

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