[TAMBUN] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -42.87%
YoY- -32.84%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 89,315 91,050 86,182 60,014 130,405 110,086 116,774 -16.35%
PBT 32,056 39,315 32,914 22,229 41,286 35,131 34,757 -5.24%
Tax -8,210 -8,947 -9,041 -4,900 -10,911 -8,665 -9,001 -5.94%
NP 23,846 30,368 23,873 17,329 30,375 26,466 25,756 -5.00%
-
NP to SH 23,619 30,347 23,779 17,085 29,906 25,878 25,535 -5.06%
-
Tax Rate 25.61% 22.76% 27.47% 22.04% 26.43% 24.66% 25.90% -
Total Cost 65,469 60,682 62,309 42,685 100,030 83,620 91,018 -19.70%
-
Net Worth 483,405 457,748 428,106 417,633 425,423 389,828 377,688 17.86%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 12,716 - 28,221 - 12,315 -
Div Payout % - - 53.48% - 94.37% - 48.23% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 483,405 457,748 428,106 417,633 425,423 389,828 377,688 17.86%
NOSH 424,039 423,840 423,868 421,851 421,211 414,711 410,530 2.17%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.70% 33.35% 27.70% 28.87% 23.29% 24.04% 22.06% -
ROE 4.89% 6.63% 5.55% 4.09% 7.03% 6.64% 6.76% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.06 21.48 20.33 14.23 30.96 26.55 28.44 -18.13%
EPS 5.57 7.16 5.61 4.05 7.10 6.24 6.22 -7.08%
DPS 0.00 0.00 3.00 0.00 6.70 0.00 3.00 -
NAPS 1.14 1.08 1.01 0.99 1.01 0.94 0.92 15.35%
Adjusted Per Share Value based on latest NOSH - 421,851
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.33 20.73 19.62 13.66 29.68 25.06 26.58 -16.35%
EPS 5.38 6.91 5.41 3.89 6.81 5.89 5.81 -4.99%
DPS 0.00 0.00 2.89 0.00 6.42 0.00 2.80 -
NAPS 1.1004 1.042 0.9745 0.9507 0.9684 0.8874 0.8597 17.87%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.45 1.41 1.30 1.66 1.80 1.62 2.57 -
P/RPS 6.88 6.56 6.39 11.67 5.81 6.10 9.04 -16.62%
P/EPS 26.03 19.69 23.17 40.99 25.35 25.96 41.32 -26.49%
EY 3.84 5.08 4.32 2.44 3.94 3.85 2.42 36.00%
DY 0.00 0.00 2.31 0.00 3.72 0.00 1.17 -
P/NAPS 1.27 1.31 1.29 1.68 1.78 1.72 2.79 -40.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 18/11/14 -
Price 1.38 1.35 1.38 1.43 1.77 1.84 2.11 -
P/RPS 6.55 6.28 6.79 10.05 5.72 6.93 7.42 -7.97%
P/EPS 24.78 18.85 24.60 35.31 24.93 29.49 33.92 -18.87%
EY 4.04 5.30 4.07 2.83 4.01 3.39 2.95 23.29%
DY 0.00 0.00 2.17 0.00 3.79 0.00 1.42 -
P/NAPS 1.21 1.25 1.37 1.44 1.75 1.96 2.29 -34.61%

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