[TAMBUN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.79%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 75,234 76,640 78,847 65,987 56,096 47,350 52,445 27.05%
PBT 20,838 22,110 17,884 18,154 16,241 8,761 11,333 49.80%
Tax -5,345 -6,392 -5,124 -5,076 -4,318 -2,978 -3,049 45.14%
NP 15,493 15,718 12,760 13,078 11,923 5,783 8,284 51.50%
-
NP to SH 11,251 10,911 9,492 9,159 8,998 3,260 4,735 77.59%
-
Tax Rate 25.65% 28.91% 28.65% 27.96% 26.59% 33.99% 26.90% -
Total Cost 59,741 60,922 66,087 52,909 44,173 41,567 44,161 22.20%
-
Net Worth 223,186 217,631 167,591 163,711 154,723 145,378 150,457 29.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,256 6,199 9,542 - - - 10,178 0.50%
Div Payout % 91.16% 56.82% 100.53% - - - 214.95% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 223,186 217,631 167,591 163,711 154,723 145,378 150,457 29.91%
NOSH 310,801 309,971 251,111 221,231 221,033 220,270 221,261 25.29%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.59% 20.51% 16.18% 19.82% 21.25% 12.21% 15.80% -
ROE 5.04% 5.01% 5.66% 5.59% 5.82% 2.24% 3.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.21 24.72 31.40 29.83 25.38 21.50 23.70 1.42%
EPS 3.62 3.52 3.78 4.14 4.07 1.48 2.14 41.74%
DPS 3.30 2.00 3.80 0.00 0.00 0.00 4.60 -19.78%
NAPS 0.7181 0.7021 0.6674 0.74 0.70 0.66 0.68 3.68%
Adjusted Per Share Value based on latest NOSH - 221,231
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.13 17.45 17.95 15.02 12.77 10.78 11.94 27.06%
EPS 2.56 2.48 2.16 2.08 2.05 0.74 1.08 77.31%
DPS 2.33 1.41 2.17 0.00 0.00 0.00 2.32 0.28%
NAPS 0.508 0.4954 0.3815 0.3727 0.3522 0.3309 0.3425 29.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.75 0.61 0.57 0.62 0.62 0.61 0.76 -
P/RPS 3.10 2.47 1.82 2.08 2.44 2.84 3.21 -2.28%
P/EPS 20.72 17.33 15.08 14.98 15.23 41.22 35.51 -30.05%
EY 4.83 5.77 6.63 6.68 6.57 2.43 2.82 42.91%
DY 4.40 3.28 6.67 0.00 0.00 0.00 6.05 -19.04%
P/NAPS 1.04 0.87 0.85 0.84 0.89 0.92 1.12 -4.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 27/11/12 16/08/12 22/05/12 23/02/12 23/11/11 04/08/11 -
Price 0.76 0.70 0.67 0.51 0.64 0.62 0.76 -
P/RPS 3.14 2.83 2.13 1.71 2.52 2.88 3.21 -1.45%
P/EPS 20.99 19.89 17.72 12.32 15.72 41.89 35.51 -29.45%
EY 4.76 5.03 5.64 8.12 6.36 2.39 2.82 41.54%
DY 4.34 2.86 5.67 0.00 0.00 0.00 6.05 -19.78%
P/NAPS 1.06 1.00 1.00 0.69 0.91 0.94 1.12 -3.58%

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