[TAMBUN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

27-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 5.67%

YoY- 105.56%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	368,801	475,673	343,973	295,298	180,997	0	-
YoY %	-22.47%	38.29%	16.48%	63.15%	0.00%	-	-
Horiz. %	203.76%	262.81%	190.04%	163.15%	100.00%	-	-
PBT	128,572	137,481	108,596	77,530	40,693	-9	-
YoY %	-6.48%	26.60%	40.07%	90.52%	452,244.44%	-	-
Horiz. %	-1,428,577.78%	-1,527,566.67%	-1,206,622.22%	-861,444.44%	-452,144.44%	100.00%	-
Tax	-33,136	-34,989	-29,241	-22,122	-11,664	0	-
YoY %	5.30%	-19.66%	-32.18%	-89.66%	0.00%	-	-
Horiz. %	284.09%	299.97%	250.69%	189.66%	100.00%	-	-
NP	95,436	102,492	79,354	55,408	29,029	-9	-
YoY %	-6.88%	29.16%	43.22%	90.87%	322,644.44%	-	-
Horiz. %	-1,060,400.00%	-1,138,800.00%	-881,711.11%	-615,644.44%	-322,544.44%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	94,360	101,684	57,225	39,416	19,174	-9	-
YoY %	-7.20%	77.69%	45.18%	105.57%	213,144.44%	-	-
Horiz. %	-1,048,444.44%	-1,129,822.22%	-635,833.33%	-437,955.56%	-213,044.44%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	25.77%	25.45%	26.93%	28.53%	28.66%	-	-
YoY %	1.26%	-5.50%	-5.61%	-0.45%	0.00%	-	-
Horiz. %	89.92%	88.80%	93.96%	99.55%	100.00%	-	-
Total Cost	273,365	373,181	264,618	239,890	151,968	9	687.06%
YoY %	-26.75%	41.03%	10.31%	57.86%	1,688,433.33%	-	-
Horiz. %	3,037,388.89%	4,146,455.56%	2,940,200.00%	2,665,444.44%	1,688,533.33%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	426,732	370,052	260,886	183,190	144,466	0	-
YoY %	15.32%	41.84%	42.41%	26.80%	0.00%	-	-
Horiz. %	295.39%	256.15%	180.59%	126.80%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	16,900	16,089	8,484	20,177	13,425	-	-
YoY %	5.04%	89.64%	-57.95%	50.29%	0.00%	-	-
Horiz. %	125.88%	119.84%	63.20%	150.29%	100.00%	-	-
Div Payout %	17.91%	15.82%	14.83%	51.19%	70.02%	-	-
YoY %	13.21%	6.68%	-71.03%	-26.89%	0.00%	-	-
Horiz. %	25.58%	22.59%	21.18%	73.11%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	426,732	370,052	260,886	183,190	144,466	0	-
YoY %	15.32%	41.84%	42.41%	26.80%	0.00%	-	-
Horiz. %	295.39%	256.15%	180.59%	126.80%	100.00%	-	-
NOSH	422,507	402,231	318,154	260,917	218,888	0	-
YoY %	5.04%	26.43%	21.94%	19.20%	0.00%	-	-
Horiz. %	193.02%	183.76%	145.35%	119.20%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	25.88%	21.55%	23.07%	18.76%	16.04%	0.00%	-
YoY %	20.09%	-6.59%	22.97%	16.96%	0.00%	-	-
Horiz. %	161.35%	134.35%	143.83%	116.96%	100.00%	-	-
ROE	22.11%	27.48%	21.93%	21.52%	13.27%	0.00%	-
YoY %	-19.54%	25.31%	1.91%	62.17%	0.00%	-	-
Horiz. %	166.62%	207.08%	165.26%	162.17%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	87.29	118.26	108.12	113.18	82.69	0.00	-
YoY %	-26.19%	9.38%	-4.47%	36.87%	0.00%	-	-
Horiz. %	105.56%	143.02%	130.75%	136.87%	100.00%	-	-
EPS	22.33	25.28	17.99	15.11	8.76	-233,333.33	-
YoY %	-11.67%	40.52%	19.06%	72.49%	100.00%	-	-
Horiz. %	-0.01%	-0.01%	-0.01%	-0.01%	-0.00%	100.00%	-
DPS	4.00	4.00	2.67	7.73	6.13	0.00	-
YoY %	0.00%	49.81%	-65.46%	26.10%	0.00%	-	-
Horiz. %	65.25%	65.25%	43.56%	126.10%	100.00%	-	-
NAPS	1.01	0.92	0.82	0.7021	0.66	0.00	-
YoY %	9.78%	12.20%	16.79%	6.38%	0.00%	-	-
Horiz. %	153.03%	139.39%	124.24%	106.38%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 309,971
RPS	83.95	108.28	78.30	67.22	41.20	0.00	-
YoY %	-22.47%	38.29%	16.48%	63.16%	0.00%	-	-
Horiz. %	203.76%	262.82%	190.05%	163.16%	100.00%	-	-
EPS	21.48	23.15	13.03	8.97	4.36	0.00	-
YoY %	-7.21%	77.67%	45.26%	105.73%	0.00%	-	-
Horiz. %	492.66%	530.96%	298.85%	205.73%	100.00%	-	-
DPS	3.85	3.66	1.93	4.59	3.06	0.00	-
YoY %	5.19%	89.64%	-57.95%	50.00%	0.00%	-	-
Horiz. %	125.82%	119.61%	63.07%	150.00%	100.00%	-	-
NAPS	0.9714	0.8423	0.5939	0.417	0.3288	0.00	-
YoY %	15.33%	41.83%	42.42%	26.82%	0.00%	-	-
Horiz. %	295.44%	256.17%	180.63%	126.82%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-	-
Price	1.30	2.57	1.43	0.61	0.61	0.00	-
P/RPS	1.49	2.17	1.32	0.54	0.74	0.00	-
YoY %	-31.34%	64.39%	144.44%	-27.03%	0.00%	-	-
Horiz. %	201.35%	293.24%	178.38%	72.97%	100.00%	-	-
P/EPS	5.82	10.17	7.95	4.04	6.96	0.00	-
YoY %	-42.77%	27.92%	96.78%	-41.95%	0.00%	-	-
Horiz. %	83.62%	146.12%	114.22%	58.05%	100.00%	-	-
EY	17.18	9.84	12.58	24.77	14.36	0.00	-
YoY %	74.59%	-21.78%	-49.21%	72.49%	0.00%	-	-
Horiz. %	119.64%	68.52%	87.60%	172.49%	100.00%	-	-
DY	3.08	1.56	1.86	12.68	10.05	0.00	-
YoY %	97.44%	-16.13%	-85.33%	26.17%	0.00%	-	-
Horiz. %	30.65%	15.52%	18.51%	126.17%	100.00%	-	-
P/NAPS	1.29	2.79	1.74	0.87	0.92	0.00	-
YoY %	-53.76%	60.34%	100.00%	-5.43%	0.00%	-	-
Horiz. %	140.22%	303.26%	189.13%	94.57%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	19/11/15	18/11/14	19/11/13	27/11/12	23/11/11	-	-
Price	1.38	2.11	1.42	0.70	0.62	0.00	-
P/RPS	1.58	1.78	1.31	0.62	0.75	0.00	-
YoY %	-11.24%	35.88%	111.29%	-17.33%	0.00%	-	-
Horiz. %	210.67%	237.33%	174.67%	82.67%	100.00%	-	-
P/EPS	6.18	8.35	7.89	4.63	7.08	0.00	-
YoY %	-25.99%	5.83%	70.41%	-34.60%	0.00%	-	-
Horiz. %	87.29%	117.94%	111.44%	65.40%	100.00%	-	-
EY	16.18	11.98	12.67	21.58	14.13	0.00	-
YoY %	35.06%	-5.45%	-41.29%	52.72%	0.00%	-	-
Horiz. %	114.51%	84.78%	89.67%	152.72%	100.00%	-	-
DY	2.90	1.90	1.88	11.05	9.89	0.00	-
YoY %	52.63%	1.06%	-82.99%	11.73%	0.00%	-	-
Horiz. %	29.32%	19.21%	19.01%	111.73%	100.00%	-	-
P/NAPS	1.37	2.29	1.73	1.00	0.94	0.00	-
YoY %	-40.17%	32.37%	73.00%	6.38%	0.00%	-	-
Horiz. %	145.74%	243.62%	184.04%	106.38%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos