[TAMBUN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.05%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Revenue 127,962 112,019 118,409 97,054 82,602 78,324 78,324 48.12%
PBT 33,071 35,283 36,262 31,175 26,294 23,977 23,977 29.35%
Tax -7,365 -9,876 -8,022 -7,650 -7,215 -7,066 -7,066 3.37%
NP 25,706 25,407 28,240 23,525 19,079 16,911 16,911 39.82%
-
NP to SH 25,440 25,288 22,067 17,208 13,984 11,726 11,726 85.88%
-
Tax Rate 22.27% 27.99% 22.12% 24.54% 27.44% 29.47% 29.47% -
Total Cost 102,256 86,612 90,169 73,529 63,523 61,413 61,413 50.39%
-
Net Worth 345,085 335,332 283,923 270,317 238,292 0 234,924 36.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Div - - 16,532 6,593 - - - -
Div Payout % - - 74.92% 38.31% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Net Worth 345,085 335,332 283,923 270,317 238,292 0 234,924 36.04%
NOSH 401,261 394,508 359,397 329,655 313,542 311,034 311,034 22.61%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
NP Margin 20.09% 22.68% 23.85% 24.24% 23.10% 21.59% 21.59% -
ROE 7.37% 7.54% 7.77% 6.37% 5.87% 0.00% 4.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 31.89 28.39 32.95 29.44 26.34 25.18 25.18 20.81%
EPS 6.34 6.41 6.14 5.22 4.46 3.77 3.77 51.59%
DPS 0.00 0.00 4.60 2.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.82 0.76 0.00 0.7553 10.95%
Adjusted Per Share Value based on latest NOSH - 329,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 29.13 25.50 26.95 22.09 18.80 17.83 17.83 48.13%
EPS 5.79 5.76 5.02 3.92 3.18 2.67 2.67 85.81%
DPS 0.00 0.00 3.76 1.50 0.00 0.00 0.00 -
NAPS 0.7855 0.7633 0.6463 0.6153 0.5424 0.00 0.5348 36.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 -
Price 2.18 1.95 1.51 1.43 1.28 0.935 0.90 -
P/RPS 6.84 6.87 4.58 4.86 4.86 3.71 3.57 68.28%
P/EPS 34.38 30.42 24.59 27.39 28.70 24.80 23.87 33.91%
EY 2.91 3.29 4.07 3.65 3.48 4.03 4.19 -25.30%
DY 0.00 0.00 3.05 1.40 0.00 0.00 0.00 -
P/NAPS 2.53 2.29 1.91 1.74 1.68 0.00 1.19 82.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Date 19/08/14 28/04/14 26/02/14 19/11/13 19/08/13 - 24/04/13 -
Price 2.40 1.98 1.74 1.42 1.54 0.00 0.945 -
P/RPS 7.53 6.97 5.28 4.82 5.85 0.00 3.75 74.72%
P/EPS 37.85 30.89 28.34 27.20 34.53 0.00 25.07 39.06%
EY 2.64 3.24 3.53 3.68 2.90 0.00 3.99 -28.15%
DY 0.00 0.00 2.64 1.41 0.00 0.00 0.00 -
P/NAPS 2.79 2.33 2.20 1.73 2.03 0.00 1.25 90.15%

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