[TAMBUN] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -31.15%
YoY- 326100.0%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,847 65,987 56,096 47,350 52,445 35,953 40,001 57.27%
PBT 17,884 18,154 16,241 8,761 11,333 10,426 28,288 -26.35%
Tax -5,124 -5,076 -4,318 -2,978 -3,049 -2,721 -1,883 95.03%
NP 12,760 13,078 11,923 5,783 8,284 7,705 26,405 -38.44%
-
NP to SH 9,492 9,159 8,998 3,260 4,735 6,386 25,380 -48.12%
-
Tax Rate 28.65% 27.96% 26.59% 33.99% 26.90% 26.10% 6.66% -
Total Cost 66,087 52,909 44,173 41,567 44,161 28,248 13,596 187.22%
-
Net Worth 167,591 163,711 154,723 145,378 150,457 141,434 64,708 88.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,542 - - - 10,178 - - -
Div Payout % 100.53% - - - 214.95% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 167,591 163,711 154,723 145,378 150,457 141,434 64,708 88.70%
NOSH 251,111 221,231 221,033 220,270 221,261 214,295 102,711 81.58%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.18% 19.82% 21.25% 12.21% 15.80% 21.43% 66.01% -
ROE 5.66% 5.59% 5.82% 2.24% 3.15% 4.52% 39.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.40 29.83 25.38 21.50 23.70 16.78 38.95 -13.39%
EPS 3.78 4.14 4.07 1.48 2.14 2.98 24.71 -71.42%
DPS 3.80 0.00 0.00 0.00 4.60 0.00 0.00 -
NAPS 0.6674 0.74 0.70 0.66 0.68 0.66 0.63 3.92%
Adjusted Per Share Value based on latest NOSH - 220,270
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.95 15.02 12.77 10.78 11.94 8.18 9.11 57.23%
EPS 2.16 2.08 2.05 0.74 1.08 1.45 5.78 -48.14%
DPS 2.17 0.00 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.3815 0.3727 0.3522 0.3309 0.3425 0.3219 0.1473 88.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.57 0.62 0.62 0.61 0.76 0.69 0.00 -
P/RPS 1.82 2.08 2.44 2.84 3.21 4.11 0.00 -
P/EPS 15.08 14.98 15.23 41.22 35.51 23.15 0.00 -
EY 6.63 6.68 6.57 2.43 2.82 4.32 0.00 -
DY 6.67 0.00 0.00 0.00 6.05 0.00 0.00 -
P/NAPS 0.85 0.84 0.89 0.92 1.12 1.05 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 23/02/12 23/11/11 04/08/11 30/05/11 14/01/11 -
Price 0.67 0.51 0.64 0.62 0.76 0.71 0.00 -
P/RPS 2.13 1.71 2.52 2.88 3.21 4.23 0.00 -
P/EPS 17.72 12.32 15.72 41.89 35.51 23.83 0.00 -
EY 5.64 8.12 6.36 2.39 2.82 4.20 0.00 -
DY 5.67 0.00 0.00 0.00 6.05 0.00 0.00 -
P/NAPS 1.00 0.69 0.91 0.94 1.12 1.08 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