[TAMBUN] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.62%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 85,435 104,332 89,315 91,050 86,182 60,014 130,405 -24.50%
PBT 32,174 44,188 32,056 39,315 32,914 22,229 41,286 -15.27%
Tax -6,658 -15,436 -8,210 -8,947 -9,041 -4,900 -10,911 -27.99%
NP 25,516 28,752 23,846 30,368 23,873 17,329 30,375 -10.94%
-
NP to SH 25,225 28,566 23,619 30,347 23,779 17,085 29,906 -10.70%
-
Tax Rate 20.69% 34.93% 25.61% 22.76% 27.47% 22.04% 26.43% -
Total Cost 59,919 75,580 65,469 60,682 62,309 42,685 100,030 -28.87%
-
Net Worth 511,317 488,852 483,405 457,748 428,106 417,633 425,423 13.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,782 - - - 12,716 - 28,221 -40.93%
Div Payout % 50.68% - - - 53.48% - 94.37% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 511,317 488,852 483,405 457,748 428,106 417,633 425,423 13.00%
NOSH 426,097 425,089 424,039 423,840 423,868 421,851 421,211 0.76%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.87% 27.56% 26.70% 33.35% 27.70% 28.87% 23.29% -
ROE 4.93% 5.84% 4.89% 6.63% 5.55% 4.09% 7.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 20.05 24.54 21.06 21.48 20.33 14.23 30.96 -25.08%
EPS 5.92 6.72 5.57 7.16 5.61 4.05 7.10 -11.38%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 6.70 -41.38%
NAPS 1.20 1.15 1.14 1.08 1.01 0.99 1.01 12.14%
Adjusted Per Share Value based on latest NOSH - 423,840
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.45 23.75 20.33 20.73 19.62 13.66 29.68 -24.49%
EPS 5.74 6.50 5.38 6.91 5.41 3.89 6.81 -10.74%
DPS 2.91 0.00 0.00 0.00 2.89 0.00 6.42 -40.90%
NAPS 1.1639 1.1128 1.1004 1.042 0.9745 0.9507 0.9684 13.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.47 1.40 1.45 1.41 1.30 1.66 1.80 -
P/RPS 7.33 5.70 6.88 6.56 6.39 11.67 5.81 16.70%
P/EPS 24.83 20.83 26.03 19.69 23.17 40.99 25.35 -1.36%
EY 4.03 4.80 3.84 5.08 4.32 2.44 3.94 1.51%
DY 2.04 0.00 0.00 0.00 2.31 0.00 3.72 -32.92%
P/NAPS 1.23 1.22 1.27 1.31 1.29 1.68 1.78 -21.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 11/08/16 18/05/16 29/02/16 19/11/15 26/08/15 29/04/15 -
Price 1.46 1.47 1.38 1.35 1.38 1.43 1.77 -
P/RPS 7.28 5.99 6.55 6.28 6.79 10.05 5.72 17.39%
P/EPS 24.66 21.88 24.78 18.85 24.60 35.31 24.93 -0.72%
EY 4.05 4.57 4.04 5.30 4.07 2.83 4.01 0.66%
DY 2.05 0.00 0.00 0.00 2.17 0.00 3.79 -33.53%
P/NAPS 1.22 1.28 1.21 1.25 1.37 1.44 1.75 -21.32%

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