[TAMBUN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.84%
YoY- 74.57%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 314,484 308,522 309,045 296,708 277,570 248,280 221,878 32.20%
PBT 95,086 90,902 84,809 78,986 74,389 61,040 54,489 56.15%
Tax -26,692 -25,869 -23,927 -21,937 -20,910 -17,496 -15,421 55.13%
NP 68,394 65,033 60,882 57,049 53,479 43,544 39,068 56.55%
-
NP to SH 48,687 45,614 43,380 40,813 38,560 30,909 26,152 64.45%
-
Tax Rate 28.07% 28.46% 28.21% 27.77% 28.11% 28.66% 28.30% -
Total Cost 246,090 243,489 248,163 239,659 224,091 204,736 182,810 26.86%
-
Net Worth 238,292 0 234,924 223,186 217,631 167,591 163,711 35.05%
Dividend
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,256 16,455 25,998 25,998 15,741 9,542 10,178 0.61%
Div Payout % 21.07% 36.08% 59.93% 63.70% 40.82% 30.87% 38.92% -
Equity
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 238,292 0 234,924 223,186 217,631 167,591 163,711 35.05%
NOSH 313,542 311,034 311,034 310,801 309,971 251,111 221,231 32.19%
Ratio Analysis
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.75% 21.08% 19.70% 19.23% 19.27% 17.54% 17.61% -
ROE 20.43% 0.00% 18.47% 18.29% 17.72% 18.44% 15.97% -
Per Share
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.30 99.19 99.36 95.47 89.55 98.87 100.29 0.00%
EPS 15.53 14.67 13.95 13.13 12.44 12.31 11.82 24.42%
DPS 3.30 5.30 8.36 8.36 5.08 3.80 4.60 -23.34%
NAPS 0.76 0.00 0.7553 0.7181 0.7021 0.6674 0.74 2.15%
Adjusted Per Share Value based on latest NOSH - 310,801
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.59 70.23 70.35 67.54 63.18 56.52 50.51 32.20%
EPS 11.08 10.38 9.87 9.29 8.78 7.04 5.95 64.48%
DPS 2.33 3.75 5.92 5.92 3.58 2.17 2.32 0.34%
NAPS 0.5424 0.00 0.5348 0.508 0.4954 0.3815 0.3727 35.03%
Price Multiplier on Financial Quarter End Date
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 30/04/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 0.935 0.90 0.75 0.61 0.57 0.62 -
P/RPS 1.28 0.94 0.91 0.79 0.68 0.58 0.62 78.64%
P/EPS 8.24 6.38 6.45 5.71 4.90 4.63 5.24 43.66%
EY 12.13 15.68 15.50 17.51 20.39 21.59 19.07 -30.38%
DY 2.58 5.67 9.29 11.15 8.33 6.67 7.42 -57.06%
P/NAPS 1.68 0.00 1.19 1.04 0.87 0.85 0.84 74.16%
Price Multiplier on Announcement Date
30/06/13 30/04/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date - - 24/04/13 21/02/13 27/11/12 16/08/12 22/05/12 -
Price 0.00 0.00 0.945 0.76 0.70 0.67 0.51 -
P/RPS 0.00 0.00 0.95 0.80 0.78 0.68 0.51 -
P/EPS 0.00 0.00 6.78 5.79 5.63 5.44 4.31 -
EY 0.00 0.00 14.76 17.28 17.77 18.37 23.18 -
DY 0.00 0.00 8.85 11.01 7.25 5.67 9.02 -
P/NAPS 0.00 0.00 1.25 1.06 1.00 1.00 0.69 -

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