[TAMBUN] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -6.57%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 141,288 160,316 317,960 357,260 521,620 448,076 313,296 -12.42%
PBT 53,460 67,728 123,356 128,224 165,144 141,132 95,908 -9.27%
Tax -12,860 -22,288 -30,184 -32,840 -43,644 -39,504 -28,264 -12.29%
NP 40,600 45,440 93,172 95,384 121,500 101,628 67,644 -8.15%
-
NP to SH 40,588 45,424 93,164 94,476 119,624 101,152 46,904 -2.38%
-
Tax Rate 24.06% 32.91% 24.47% 25.61% 26.43% 27.99% 29.47% -
Total Cost 100,688 114,876 224,788 261,876 400,120 346,448 245,652 -13.80%
-
Net Worth 619,731 593,624 427,718 483,405 425,423 335,332 234,924 17.53%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 112,884 - - -
Div Payout % - - - - 94.37% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 619,731 593,624 427,718 483,405 425,423 335,332 234,924 17.53%
NOSH 433,408 433,302 427,718 424,039 421,211 394,508 311,034 5.68%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 28.74% 28.34% 29.30% 26.70% 23.29% 22.68% 21.59% -
ROE 6.55% 7.65% 21.78% 19.54% 28.12% 30.16% 19.97% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 32.60 37.00 74.34 84.25 123.84 113.58 100.73 -17.13%
EPS 9.36 10.48 21.76 22.28 28.40 25.64 15.08 -7.63%
DPS 0.00 0.00 0.00 0.00 26.80 0.00 0.00 -
NAPS 1.43 1.37 1.00 1.14 1.01 0.85 0.7553 11.21%
Adjusted Per Share Value based on latest NOSH - 424,039
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 32.16 36.49 72.38 81.32 118.74 101.99 71.32 -12.42%
EPS 9.24 10.34 21.21 21.51 27.23 23.03 10.68 -2.38%
DPS 0.00 0.00 0.00 0.00 25.70 0.00 0.00 -
NAPS 1.4107 1.3513 0.9736 1.1004 0.9684 0.7633 0.5348 17.53%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.775 0.80 1.48 1.45 1.80 1.95 0.90 -
P/RPS 2.38 2.16 1.99 1.72 1.45 1.72 0.89 17.80%
P/EPS 8.28 7.63 6.79 6.51 6.34 7.61 5.97 5.60%
EY 12.08 13.10 14.72 15.37 15.78 13.15 16.76 -5.30%
DY 0.00 0.00 0.00 0.00 14.89 0.00 0.00 -
P/NAPS 0.54 0.58 1.48 1.27 1.78 2.29 1.19 -12.33%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 18/05/17 18/05/16 29/04/15 28/04/14 24/04/13 -
Price 0.75 0.825 1.54 1.38 1.77 1.98 0.945 -
P/RPS 2.30 2.23 2.07 1.64 1.43 1.74 0.94 16.07%
P/EPS 8.01 7.87 7.07 6.19 6.23 7.72 6.27 4.16%
EY 12.49 12.71 14.14 16.14 16.05 12.95 15.96 -4.00%
DY 0.00 0.00 0.00 0.00 15.14 0.00 0.00 -
P/NAPS 0.52 0.60 1.54 1.21 1.75 2.33 1.25 -13.59%

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