[TAMBUN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3.64%
YoY- 100.46%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 78,324 75,234 76,640 78,847 65,987 56,096 47,350 39.82%
PBT 23,977 20,838 22,110 17,884 18,154 16,241 8,761 95.53%
Tax -7,066 -5,345 -6,392 -5,124 -5,076 -4,318 -2,978 77.80%
NP 16,911 15,493 15,718 12,760 13,078 11,923 5,783 104.35%
-
NP to SH 11,726 11,251 10,911 9,492 9,159 8,998 3,260 134.57%
-
Tax Rate 29.47% 25.65% 28.91% 28.65% 27.96% 26.59% 33.99% -
Total Cost 61,413 59,741 60,922 66,087 52,909 44,173 41,567 29.68%
-
Net Worth 234,924 223,186 217,631 167,591 163,711 154,723 145,378 37.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 10,256 6,199 9,542 - - - -
Div Payout % - 91.16% 56.82% 100.53% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 234,924 223,186 217,631 167,591 163,711 154,723 145,378 37.66%
NOSH 311,034 310,801 309,971 251,111 221,231 221,033 220,270 25.83%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 21.59% 20.59% 20.51% 16.18% 19.82% 21.25% 12.21% -
ROE 4.99% 5.04% 5.01% 5.66% 5.59% 5.82% 2.24% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.18 24.21 24.72 31.40 29.83 25.38 21.50 11.09%
EPS 3.77 3.62 3.52 3.78 4.14 4.07 1.48 86.41%
DPS 0.00 3.30 2.00 3.80 0.00 0.00 0.00 -
NAPS 0.7553 0.7181 0.7021 0.6674 0.74 0.70 0.66 9.39%
Adjusted Per Share Value based on latest NOSH - 251,111
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.83 17.13 17.45 17.95 15.02 12.77 10.78 39.81%
EPS 2.67 2.56 2.48 2.16 2.08 2.05 0.74 135.06%
DPS 0.00 2.33 1.41 2.17 0.00 0.00 0.00 -
NAPS 0.5348 0.508 0.4954 0.3815 0.3727 0.3522 0.3309 37.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.90 0.75 0.61 0.57 0.62 0.62 0.61 -
P/RPS 3.57 3.10 2.47 1.82 2.08 2.44 2.84 16.45%
P/EPS 23.87 20.72 17.33 15.08 14.98 15.23 41.22 -30.50%
EY 4.19 4.83 5.77 6.63 6.68 6.57 2.43 43.74%
DY 0.00 4.40 3.28 6.67 0.00 0.00 0.00 -
P/NAPS 1.19 1.04 0.87 0.85 0.84 0.89 0.92 18.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 21/02/13 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 -
Price 0.945 0.76 0.70 0.67 0.51 0.64 0.62 -
P/RPS 3.75 3.14 2.83 2.13 1.71 2.52 2.88 19.22%
P/EPS 25.07 20.99 19.89 17.72 12.32 15.72 41.89 -28.96%
EY 3.99 4.76 5.03 5.64 8.12 6.36 2.39 40.68%
DY 0.00 4.34 2.86 5.67 0.00 0.00 0.00 -
P/NAPS 1.25 1.06 1.00 1.00 0.69 0.91 0.94 20.90%

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