[TAMBUN] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.11%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 144,708 181,950 295,418 372,109 368,801 475,673 343,973 -13.43%
PBT 56,033 80,601 120,520 144,557 128,572 137,481 108,596 -10.43%
Tax -12,933 -23,886 -29,613 -40,405 -33,136 -34,989 -29,241 -12.70%
NP 43,100 56,714 90,906 104,152 95,436 102,492 79,354 -9.66%
-
NP to SH 43,552 56,670 90,628 103,213 94,360 101,684 57,225 -4.44%
-
Tax Rate 23.08% 29.63% 24.57% 27.95% 25.77% 25.45% 26.93% -
Total Cost 101,608 125,236 204,512 267,957 273,365 373,181 264,618 -14.73%
-
Net Worth 628,506 602,339 576,255 510,115 426,732 370,052 260,886 15.77%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 22,539 38,711 57,769 51,011 16,900 16,089 8,484 17.67%
Div Payout % 51.75% 68.31% 63.74% 49.42% 17.91% 15.82% 14.83% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 628,506 602,339 576,255 510,115 426,732 370,052 260,886 15.77%
NOSH 433,455 433,378 433,302 425,096 422,507 402,231 318,154 5.28%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 29.78% 31.17% 30.77% 27.99% 25.88% 21.55% 23.07% -
ROE 6.93% 9.41% 15.73% 20.23% 22.11% 27.48% 21.93% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.38 41.99 68.18 87.54 87.29 118.26 108.12 -17.78%
EPS 10.05 13.08 21.04 24.28 22.33 25.28 17.99 -9.24%
DPS 5.20 8.93 13.33 12.00 4.00 4.00 2.67 11.74%
NAPS 1.45 1.39 1.33 1.20 1.01 0.92 0.82 9.96%
Adjusted Per Share Value based on latest NOSH - 426,097
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 32.94 41.42 67.25 84.70 83.95 108.28 78.30 -13.43%
EPS 9.91 12.90 20.63 23.49 21.48 23.15 13.03 -4.45%
DPS 5.13 8.81 13.15 11.61 3.85 3.66 1.93 17.68%
NAPS 1.4307 1.3711 1.3117 1.1612 0.9714 0.8423 0.5939 15.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.75 0.905 1.13 1.47 1.30 2.57 1.43 -
P/RPS 2.25 2.16 1.66 1.68 1.49 2.17 1.32 9.29%
P/EPS 7.46 6.92 5.40 6.05 5.82 10.17 7.95 -1.05%
EY 13.40 14.45 18.51 16.52 17.18 9.84 12.58 1.05%
DY 6.93 9.87 11.80 8.16 3.08 1.56 1.86 24.49%
P/NAPS 0.52 0.65 0.85 1.23 1.29 2.79 1.74 -18.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 22/11/17 17/11/16 19/11/15 18/11/14 19/11/13 -
Price 0.75 0.79 1.01 1.46 1.38 2.11 1.42 -
P/RPS 2.25 1.88 1.48 1.67 1.58 1.78 1.31 9.42%
P/EPS 7.46 6.04 4.83 6.01 6.18 8.35 7.89 -0.92%
EY 13.40 16.55 20.71 16.63 16.18 11.98 12.67 0.93%
DY 6.93 11.31 13.20 8.22 2.90 1.90 1.88 24.27%
P/NAPS 0.52 0.57 0.76 1.22 1.37 2.29 1.73 -18.14%

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