[TAMBUN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.12%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 82,602 78,324 78,324 75,234 76,640 78,847 65,987 19.69%
PBT 26,294 23,977 23,977 20,838 22,110 17,884 18,154 34.51%
Tax -7,215 -7,066 -7,066 -5,345 -6,392 -5,124 -5,076 32.50%
NP 19,079 16,911 16,911 15,493 15,718 12,760 13,078 35.29%
-
NP to SH 13,984 11,726 11,726 11,251 10,911 9,492 9,159 40.31%
-
Tax Rate 27.44% 29.47% 29.47% 25.65% 28.91% 28.65% 27.96% -
Total Cost 63,523 61,413 61,413 59,741 60,922 66,087 52,909 15.75%
-
Net Worth 238,292 0 234,924 223,186 217,631 167,591 163,711 35.05%
Dividend
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 10,256 6,199 9,542 - -
Div Payout % - - - 91.16% 56.82% 100.53% - -
Equity
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 238,292 0 234,924 223,186 217,631 167,591 163,711 35.05%
NOSH 313,542 311,034 311,034 310,801 309,971 251,111 221,231 32.19%
Ratio Analysis
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.10% 21.59% 21.59% 20.59% 20.51% 16.18% 19.82% -
ROE 5.87% 0.00% 4.99% 5.04% 5.01% 5.66% 5.59% -
Per Share
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.34 25.18 25.18 24.21 24.72 31.40 29.83 -9.47%
EPS 4.46 3.77 3.77 3.62 3.52 3.78 4.14 6.14%
DPS 0.00 0.00 0.00 3.30 2.00 3.80 0.00 -
NAPS 0.76 0.00 0.7553 0.7181 0.7021 0.6674 0.74 2.15%
Adjusted Per Share Value based on latest NOSH - 310,801
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.80 17.83 17.83 17.13 17.45 17.95 15.02 19.68%
EPS 3.18 2.67 2.67 2.56 2.48 2.16 2.08 40.46%
DPS 0.00 0.00 0.00 2.33 1.41 2.17 0.00 -
NAPS 0.5424 0.00 0.5348 0.508 0.4954 0.3815 0.3727 35.03%
Price Multiplier on Financial Quarter End Date
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 0.935 0.90 0.75 0.61 0.57 0.62 -
P/RPS 4.86 3.71 3.57 3.10 2.47 1.82 2.08 97.25%
P/EPS 28.70 24.80 23.87 20.72 17.33 15.08 14.98 68.27%
EY 3.48 4.03 4.19 4.83 5.77 6.63 6.68 -40.66%
DY 0.00 0.00 0.00 4.40 3.28 6.67 0.00 -
P/NAPS 1.68 0.00 1.19 1.04 0.87 0.85 0.84 74.16%
Price Multiplier on Announcement Date
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/08/13 - 24/04/13 21/02/13 27/11/12 16/08/12 22/05/12 -
Price 1.54 0.00 0.945 0.76 0.70 0.67 0.51 -
P/RPS 5.85 0.00 3.75 3.14 2.83 2.13 1.71 167.64%
P/EPS 34.53 0.00 25.07 20.99 19.89 17.72 12.32 128.17%
EY 2.90 0.00 3.99 4.76 5.03 5.64 8.12 -56.13%
DY 0.00 0.00 0.00 4.34 2.86 5.67 0.00 -
P/NAPS 2.03 0.00 1.25 1.06 1.00 1.00 0.69 137.20%

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