[TAMBUN] YoY Cumulative 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- -71.27%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 89,315 130,405 112,019 78,324 65,987 35,953 0 -
PBT 32,056 41,286 35,283 23,977 18,154 10,426 -2 -
Tax -8,210 -10,911 -9,876 -7,066 -5,076 -2,721 0 -
NP 23,846 30,375 25,407 16,911 13,078 7,705 -2 -
-
NP to SH 23,619 29,906 25,288 11,726 9,159 6,386 -2 -
-
Tax Rate 25.61% 26.43% 27.99% 29.47% 27.96% 26.10% - -
Total Cost 65,469 100,030 86,612 61,413 52,909 28,248 2 464.69%
-
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 - 28,221 - - - - - -
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 4.89% 7.03% 7.54% 4.99% 5.59% 4.52% 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 21.06 30.96 28.39 25.18 29.83 16.78 0.00 -
EPS 5.57 7.10 6.41 3.77 4.14 2.98 -50,000.00 -
DPS 0.00 6.70 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 20.33 29.68 25.50 17.83 15.02 8.18 0.00 -
EPS 5.38 6.81 5.76 2.67 2.08 1.45 0.00 -
DPS 0.00 6.42 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 6.88 5.81 6.87 3.57 2.08 4.11 0.00 -
P/EPS 26.03 25.35 30.42 23.87 14.98 23.15 0.00 -
EY 3.84 3.94 3.29 4.19 6.68 4.32 0.00 -
DY 0.00 3.72 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 6.55 5.72 6.97 3.75 1.71 4.23 0.00 -
P/EPS 24.78 24.93 30.89 25.07 12.32 23.83 0.00 -
EY 4.04 4.01 3.24 3.99 8.12 4.20 0.00 -
DY 0.00 3.79 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