[TAMBUN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 14.58%
YoY- 84.86%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 485,227 466,841 475,164 455,444 410,084 376,389 336,304 27.71%
PBT 144,245 138,242 139,373 135,791 129,014 117,708 105,423 23.27%
Tax -35,942 -34,907 -34,264 -32,913 -32,763 -29,953 -28,997 15.40%
NP 108,303 103,335 105,109 102,878 96,251 87,755 76,426 26.19%
-
NP to SH 106,759 102,141 98,330 90,003 78,547 64,985 54,644 56.34%
-
Tax Rate 24.92% 25.25% 24.58% 24.24% 25.39% 25.45% 27.51% -
Total Cost 376,924 363,506 370,055 352,566 313,833 288,634 259,878 28.16%
-
Net Worth 425,423 389,828 377,688 345,085 335,332 283,923 270,317 35.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 40,537 12,315 28,848 23,125 23,125 23,125 6,593 235.98%
Div Payout % 37.97% 12.06% 29.34% 25.69% 29.44% 35.59% 12.07% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 425,423 389,828 377,688 345,085 335,332 283,923 270,317 35.33%
NOSH 421,211 414,711 410,530 401,261 394,508 359,397 329,655 17.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.32% 22.13% 22.12% 22.59% 23.47% 23.31% 22.73% -
ROE 25.09% 26.20% 26.03% 26.08% 23.42% 22.89% 20.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 115.20 112.57 115.74 113.50 103.95 104.73 102.02 8.44%
EPS 25.35 24.63 23.95 22.43 19.91 18.08 16.58 32.75%
DPS 9.62 2.97 7.03 5.76 5.86 6.43 2.00 185.21%
NAPS 1.01 0.94 0.92 0.86 0.85 0.79 0.82 14.91%
Adjusted Per Share Value based on latest NOSH - 401,261
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 110.45 106.27 108.16 103.67 93.35 85.68 76.55 27.71%
EPS 24.30 23.25 22.38 20.49 17.88 14.79 12.44 56.32%
DPS 9.23 2.80 6.57 5.26 5.26 5.26 1.50 236.16%
NAPS 0.9684 0.8874 0.8597 0.7855 0.7633 0.6463 0.6153 35.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.80 1.62 2.57 2.18 1.95 1.51 1.43 -
P/RPS 1.56 1.44 2.22 1.92 1.88 1.44 1.40 7.48%
P/EPS 7.10 6.58 10.73 9.72 9.79 8.35 8.63 -12.20%
EY 14.08 15.20 9.32 10.29 10.21 11.97 11.59 13.86%
DY 5.35 1.83 2.73 2.64 3.01 4.26 1.40 144.62%
P/NAPS 1.78 1.72 2.79 2.53 2.29 1.91 1.74 1.52%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/04/15 12/02/15 18/11/14 19/08/14 28/04/14 - - -
Price 1.77 1.84 2.11 2.40 1.98 0.00 0.00 -
P/RPS 1.54 1.63 1.82 2.11 1.90 0.00 0.00 -
P/EPS 6.98 7.47 8.81 10.70 9.94 0.00 0.00 -
EY 14.32 13.39 11.35 9.35 10.06 0.00 0.00 -
DY 5.44 1.61 3.33 2.40 2.96 0.00 0.00 -
P/NAPS 1.75 1.96 2.29 2.79 2.33 0.00 0.00 -

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