[TAMBUN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.92%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 357,260 521,620 448,076 313,296 263,948 143,812 0 -
PBT 128,224 165,144 141,132 95,908 72,616 41,704 -8 -
Tax -32,840 -43,644 -39,504 -28,264 -20,304 -10,884 0 -
NP 95,384 121,500 101,628 67,644 52,312 30,820 -8 -
-
NP to SH 94,476 119,624 101,152 46,904 36,636 25,544 -8 -
-
Tax Rate 25.61% 26.43% 27.99% 29.47% 27.96% 26.10% - -
Total Cost 261,876 400,120 346,448 245,652 211,636 112,992 8 464.69%
-
Net Worth 483,405 425,423 335,332 234,924 163,711 141,434 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 112,884 - - - - - -
Div Payout % - 94.37% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 483,405 425,423 335,332 234,924 163,711 141,434 0 -
NOSH 424,039 421,211 394,508 311,034 221,231 214,295 0 -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 26.70% 23.29% 22.68% 21.59% 19.82% 21.43% 0.00% -
ROE 19.54% 28.12% 30.16% 19.97% 22.38% 18.06% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 84.25 123.84 113.58 100.73 119.31 67.11 0.00 -
EPS 22.28 28.40 25.64 15.08 16.56 11.92 -200,000.00 -
DPS 0.00 26.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.01 0.85 0.7553 0.74 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 311,034
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.32 118.74 101.99 71.32 60.08 32.74 0.00 -
EPS 21.51 27.23 23.03 10.68 8.34 5.81 0.00 -
DPS 0.00 25.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1004 0.9684 0.7633 0.5348 0.3727 0.3219 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 1.45 1.80 1.95 0.90 0.62 0.69 0.00 -
P/RPS 1.72 1.45 1.72 0.89 0.52 1.03 0.00 -
P/EPS 6.51 6.34 7.61 5.97 3.74 5.79 0.00 -
EY 15.37 15.78 13.15 16.76 26.71 17.28 0.00 -
DY 0.00 14.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.78 2.29 1.19 0.84 1.05 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 29/04/15 28/04/14 24/04/13 22/05/12 30/05/11 - -
Price 1.38 1.77 1.98 0.945 0.51 0.71 0.00 -
P/RPS 1.64 1.43 1.74 0.94 0.43 1.06 0.00 -
P/EPS 6.19 6.23 7.72 6.27 3.08 5.96 0.00 -
EY 16.14 16.05 12.95 15.96 32.47 16.79 0.00 -
DY 0.00 15.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.75 2.33 1.25 0.69 1.08 0.00 -

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
Post a Comment