[TMAKMUR] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[TMAKMUR] TANAH MAKMUR BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -16.31%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
TMAKMUR's Result
TMAKMUR's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 80,746 89,956 88,698 61,976 130,535 90,922 101,398 -14.02%
PBT 17,055 23,108 20,791 11,008 28,860 25,050 23,363 -18.84%
Tax -6,114 -5,334 -5,125 -2,573 -10,366 -6,605 -5,812 3.41%
NP 10,941 17,774 15,666 8,435 18,494 18,445 17,551 -26.92%
-
NP to SH 12,203 14,582 12,052 6,965 13,290 14,171 13,248 -5.30%
-
Tax Rate 35.85% 23.08% 24.65% 23.37% 35.92% 26.37% 24.88% -
Total Cost 69,805 72,182 73,032 53,541 112,041 72,477 83,847 -11.45%
-
Net Worth 474,561 458,177 441,508 429,840 425,813 410,003 425,541 7.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 238 240 -
Div Payout % - - - - - 1.69% 1.82% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 474,561 458,177 441,508 429,840 425,813 410,003 425,541 7.50%
NOSH 398,790 398,415 397,755 397,999 397,956 398,061 401,454 -0.44%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.55% 19.76% 17.66% 13.61% 14.17% 20.29% 17.31% -
ROE 2.57% 3.18% 2.73% 1.62% 3.12% 3.46% 3.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.25 22.58 22.30 15.57 32.80 22.84 25.26 -13.64%
EPS 3.06 3.66 3.03 1.75 3.34 3.56 3.30 -4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 1.19 1.15 1.11 1.08 1.07 1.03 1.06 7.97%
Adjusted Per Share Value based on latest NOSH - 398,790
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.25 22.56 22.24 15.54 32.73 22.80 25.43 -14.02%
EPS 3.06 3.66 3.02 1.75 3.33 3.55 3.32 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 1.19 1.1489 1.1071 1.0779 1.0678 1.0281 1.0671 7.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.88 1.70 1.67 1.38 1.40 1.40 1.42 -
P/RPS 9.29 7.53 7.49 8.86 4.27 6.13 5.62 39.59%
P/EPS 61.44 46.45 55.12 78.86 41.92 39.33 43.03 26.66%
EY 1.63 2.15 1.81 1.27 2.39 2.54 2.32 -20.88%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
P/NAPS 1.58 1.48 1.50 1.28 1.31 1.36 1.34 11.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 23/08/16 27/05/16 24/02/16 18/11/15 26/08/15 -
Price 1.89 1.87 1.70 1.68 1.37 1.35 1.29 -
P/RPS 9.33 8.28 7.62 10.79 4.18 5.91 5.11 49.11%
P/EPS 61.76 51.09 56.11 96.00 41.02 37.92 39.09 35.46%
EY 1.62 1.96 1.78 1.04 2.44 2.64 2.56 -26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.05 -
P/NAPS 1.59 1.63 1.53 1.56 1.28 1.31 1.22 19.21%

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