[TAMBUN] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ-0.0%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 118,409 97,054 82,602 78,324 78,324 75,234 76,640 41.54%
PBT 36,262 31,175 26,294 23,977 23,977 20,838 22,110 48.45%
Tax -8,022 -7,650 -7,215 -7,066 -7,066 -5,345 -6,392 19.89%
NP 28,240 23,525 19,079 16,911 16,911 15,493 15,718 59.67%
-
NP to SH 22,067 17,208 13,984 11,726 11,726 11,251 10,911 75.50%
-
Tax Rate 22.12% 24.54% 27.44% 29.47% 29.47% 25.65% 28.91% -
Total Cost 90,169 73,529 63,523 61,413 61,413 59,741 60,922 36.77%
-
Net Worth 283,923 270,317 238,292 0 234,924 223,186 217,631 23.66%
Dividend
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,532 6,593 - - - 10,256 6,199 118.89%
Div Payout % 74.92% 38.31% - - - 91.16% 56.82% -
Equity
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 283,923 270,317 238,292 0 234,924 223,186 217,631 23.66%
NOSH 359,397 329,655 313,542 311,034 311,034 310,801 309,971 12.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.85% 24.24% 23.10% 21.59% 21.59% 20.59% 20.51% -
ROE 7.77% 6.37% 5.87% 0.00% 4.99% 5.04% 5.01% -
Per Share
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.95 29.44 26.34 25.18 25.18 24.21 24.72 25.80%
EPS 6.14 5.22 4.46 3.77 3.77 3.62 3.52 55.94%
DPS 4.60 2.00 0.00 0.00 0.00 3.30 2.00 94.49%
NAPS 0.79 0.82 0.76 0.00 0.7553 0.7181 0.7021 9.87%
Adjusted Per Share Value based on latest NOSH - 311,034
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.95 22.09 18.80 17.83 17.83 17.13 17.45 41.50%
EPS 5.02 3.92 3.18 2.67 2.67 2.56 2.48 75.63%
DPS 3.76 1.50 0.00 0.00 0.00 2.33 1.41 118.88%
NAPS 0.6463 0.6153 0.5424 0.00 0.5348 0.508 0.4954 23.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 -
Price 1.51 1.43 1.28 0.935 0.90 0.75 0.61 -
P/RPS 4.58 4.86 4.86 3.71 3.57 3.10 2.47 63.75%
P/EPS 24.59 27.39 28.70 24.80 23.87 20.72 17.33 32.24%
EY 4.07 3.65 3.48 4.03 4.19 4.83 5.77 -24.32%
DY 3.05 1.40 0.00 0.00 0.00 4.40 3.28 -5.64%
P/NAPS 1.91 1.74 1.68 0.00 1.19 1.04 0.87 87.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/02/14 19/11/13 19/08/13 - 24/04/13 21/02/13 27/11/12 -
Price 1.74 1.42 1.54 0.00 0.945 0.76 0.70 -
P/RPS 5.28 4.82 5.85 0.00 3.75 3.14 2.83 64.55%
P/EPS 28.34 27.20 34.53 0.00 25.07 20.99 19.89 32.68%
EY 3.53 3.68 2.90 0.00 3.99 4.76 5.03 -24.63%
DY 2.64 1.41 0.00 0.00 0.00 4.34 2.86 -6.19%
P/NAPS 2.20 1.73 2.03 0.00 1.25 1.06 1.00 87.71%

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