[TAMBUN] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.45%
YoY- 57.17%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 282,099 360,836 367,651 466,841 376,389 296,708 191,844 6.63%
PBT 110,610 148,765 135,744 138,242 117,709 78,986 46,761 15.41%
Tax -27,011 -35,537 -33,799 -34,907 -29,953 -21,937 -13,066 12.85%
NP 83,599 113,228 101,945 103,335 87,756 57,049 33,695 16.33%
-
NP to SH 83,388 112,203 101,117 102,141 64,986 40,813 23,379 23.58%
-
Tax Rate 24.42% 23.89% 24.90% 25.25% 25.45% 27.77% 27.94% -
Total Cost 198,500 247,608 265,706 363,506 288,633 239,659 158,149 3.85%
-
Net Worth 580,625 536,326 456,548 381,002 259,681 196,820 153,661 24.77%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 43,330 38,309 12,681 12,159 21,694 24,875 10,097 27.44%
Div Payout % 51.96% 34.14% 12.54% 11.90% 33.38% 60.95% 43.19% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 580,625 536,326 456,548 381,002 259,681 196,820 153,661 24.77%
NOSH 433,302 425,656 422,729 405,321 328,710 273,362 219,515 11.98%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 29.63% 31.38% 27.73% 22.13% 23.32% 19.23% 17.56% -
ROE 14.36% 20.92% 22.15% 26.81% 25.03% 20.74% 15.21% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 65.10 84.77 86.97 115.18 114.50 108.54 87.39 -4.78%
EPS 19.33 26.36 23.92 25.20 19.77 14.93 10.65 10.43%
DPS 10.00 9.00 3.00 3.00 6.60 9.10 4.60 13.80%
NAPS 1.34 1.26 1.08 0.94 0.79 0.72 0.70 11.41%
Adjusted Per Share Value based on latest NOSH - 414,711
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 64.21 82.14 83.69 106.27 85.68 67.54 43.67 6.62%
EPS 18.98 25.54 23.02 23.25 14.79 9.29 5.32 23.58%
DPS 9.86 8.72 2.89 2.77 4.94 5.66 2.30 27.42%
NAPS 1.3217 1.2208 1.0392 0.8673 0.5911 0.448 0.3498 24.77%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.02 1.39 1.41 1.62 1.51 0.75 0.62 -
P/RPS 1.57 1.64 1.62 1.41 1.32 0.69 0.71 14.12%
P/EPS 5.30 5.27 5.89 6.43 7.64 5.02 5.82 -1.54%
EY 18.87 18.96 16.96 15.56 13.09 19.91 17.18 1.57%
DY 9.80 6.47 2.13 1.85 4.37 12.13 7.42 4.74%
P/NAPS 0.76 1.10 1.31 1.72 1.91 1.04 0.89 -2.59%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 21/02/13 23/02/12 -
Price 0.885 1.41 1.35 1.84 1.74 0.76 0.64 -
P/RPS 1.36 1.66 1.55 1.60 1.52 0.70 0.73 10.91%
P/EPS 4.60 5.35 5.64 7.30 8.80 5.09 6.01 -4.35%
EY 21.75 18.70 17.72 13.70 11.36 19.64 16.64 4.56%
DY 11.30 6.38 2.22 1.63 3.79 11.97 7.19 7.81%
P/NAPS 0.66 1.12 1.25 1.96 2.20 1.06 0.91 -5.20%

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