[TAMBUN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.24%
YoY- 41.71%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Revenue 455,444 410,084 376,389 336,304 314,484 308,522 309,045 36.39%
PBT 135,791 129,014 117,708 105,423 95,086 90,902 84,809 45.75%
Tax -32,913 -32,763 -29,953 -28,997 -26,692 -25,869 -23,927 29.07%
NP 102,878 96,251 87,755 76,426 68,394 65,033 60,882 52.18%
-
NP to SH 90,003 78,547 64,985 54,644 48,687 45,614 43,380 79.35%
-
Tax Rate 24.24% 25.39% 25.45% 27.51% 28.07% 28.46% 28.21% -
Total Cost 352,566 313,833 288,634 259,878 246,090 243,489 248,163 32.45%
-
Net Worth 345,085 335,332 283,923 270,317 238,292 0 234,924 36.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Div 23,125 23,125 23,125 6,593 10,256 16,455 25,998 -8.94%
Div Payout % 25.69% 29.44% 35.59% 12.07% 21.07% 36.08% 59.93% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Net Worth 345,085 335,332 283,923 270,317 238,292 0 234,924 36.04%
NOSH 401,261 394,508 359,397 329,655 313,542 311,034 311,034 22.61%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
NP Margin 22.59% 23.47% 23.31% 22.73% 21.75% 21.08% 19.70% -
ROE 26.08% 23.42% 22.89% 20.21% 20.43% 0.00% 18.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 113.50 103.95 104.73 102.02 100.30 99.19 99.36 11.23%
EPS 22.43 19.91 18.08 16.58 15.53 14.67 13.95 46.24%
DPS 5.76 5.86 6.43 2.00 3.30 5.30 8.36 -25.78%
NAPS 0.86 0.85 0.79 0.82 0.76 0.00 0.7553 10.95%
Adjusted Per Share Value based on latest NOSH - 329,655
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
RPS 103.67 93.35 85.68 76.55 71.59 70.23 70.35 36.39%
EPS 20.49 17.88 14.79 12.44 11.08 10.38 9.87 79.43%
DPS 5.26 5.26 5.26 1.50 2.33 3.75 5.92 -9.02%
NAPS 0.7855 0.7633 0.6463 0.6153 0.5424 0.00 0.5348 36.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 30/04/13 29/03/13 -
Price 2.18 1.95 1.51 1.43 1.28 0.935 0.90 -
P/RPS 1.92 1.88 1.44 1.40 1.28 0.94 0.91 81.78%
P/EPS 9.72 9.79 8.35 8.63 8.24 6.38 6.45 38.85%
EY 10.29 10.21 11.97 11.59 12.13 15.68 15.50 -27.95%
DY 2.64 3.01 4.26 1.40 2.58 5.67 9.29 -63.47%
P/NAPS 2.53 2.29 1.91 1.74 1.68 0.00 1.19 82.89%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 30/04/13 31/03/13 CAGR
Date 19/08/14 28/04/14 - - - - 24/04/13 -
Price 2.40 1.98 0.00 0.00 0.00 0.00 0.945 -
P/RPS 2.11 1.90 0.00 0.00 0.00 0.00 0.95 89.40%
P/EPS 10.70 9.94 0.00 0.00 0.00 0.00 6.78 44.08%
EY 9.35 10.06 0.00 0.00 0.00 0.00 14.76 -30.61%
DY 2.40 2.96 0.00 0.00 0.00 0.00 8.85 -64.81%
P/NAPS 2.79 2.33 0.00 0.00 0.00 0.00 1.25 90.15%

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