[TAMBUN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.57%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,050 86,182 60,014 130,405 110,086 116,774 127,962 -20.24%
PBT 39,315 32,914 22,229 41,286 35,131 34,757 33,071 12.18%
Tax -8,947 -9,041 -4,900 -10,911 -8,665 -9,001 -7,365 13.81%
NP 30,368 23,873 17,329 30,375 26,466 25,756 25,706 11.71%
-
NP to SH 30,347 23,779 17,085 29,906 25,878 25,535 25,440 12.44%
-
Tax Rate 22.76% 27.47% 22.04% 26.43% 24.66% 25.90% 22.27% -
Total Cost 60,682 62,309 42,685 100,030 83,620 91,018 102,256 -29.31%
-
Net Worth 457,748 428,106 417,633 425,423 389,828 377,688 345,085 20.66%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 12,716 - 28,221 - 12,315 - -
Div Payout % - 53.48% - 94.37% - 48.23% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 457,748 428,106 417,633 425,423 389,828 377,688 345,085 20.66%
NOSH 423,840 423,868 421,851 421,211 414,711 410,530 401,261 3.70%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 33.35% 27.70% 28.87% 23.29% 24.04% 22.06% 20.09% -
ROE 6.63% 5.55% 4.09% 7.03% 6.64% 6.76% 7.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.48 20.33 14.23 30.96 26.55 28.44 31.89 -23.10%
EPS 7.16 5.61 4.05 7.10 6.24 6.22 6.34 8.42%
DPS 0.00 3.00 0.00 6.70 0.00 3.00 0.00 -
NAPS 1.08 1.01 0.99 1.01 0.94 0.92 0.86 16.35%
Adjusted Per Share Value based on latest NOSH - 421,211
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.73 19.62 13.66 29.68 25.06 26.58 29.13 -20.24%
EPS 6.91 5.41 3.89 6.81 5.89 5.81 5.79 12.47%
DPS 0.00 2.89 0.00 6.42 0.00 2.80 0.00 -
NAPS 1.042 0.9745 0.9507 0.9684 0.8874 0.8597 0.7855 20.66%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.41 1.30 1.66 1.80 1.62 2.57 2.18 -
P/RPS 6.56 6.39 11.67 5.81 6.10 9.04 6.84 -2.74%
P/EPS 19.69 23.17 40.99 25.35 25.96 41.32 34.38 -30.96%
EY 5.08 4.32 2.44 3.94 3.85 2.42 2.91 44.83%
DY 0.00 2.31 0.00 3.72 0.00 1.17 0.00 -
P/NAPS 1.31 1.29 1.68 1.78 1.72 2.79 2.53 -35.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 19/11/15 26/08/15 29/04/15 12/02/15 18/11/14 19/08/14 -
Price 1.35 1.38 1.43 1.77 1.84 2.11 2.40 -
P/RPS 6.28 6.79 10.05 5.72 6.93 7.42 7.53 -11.36%
P/EPS 18.85 24.60 35.31 24.93 29.49 33.92 37.85 -37.09%
EY 5.30 4.07 2.83 4.01 3.39 2.95 2.64 58.93%
DY 0.00 2.17 0.00 3.79 0.00 1.42 0.00 -
P/NAPS 1.25 1.37 1.44 1.75 1.96 2.29 2.79 -41.36%

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