[TAMBUN] YoY Cumulative 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- -76.64%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 35,322 40,079 79,490 89,315 130,405 112,019 78,324 -12.42%
PBT 13,365 16,932 30,839 32,056 41,286 35,283 23,977 -9.27%
Tax -3,215 -5,572 -7,546 -8,210 -10,911 -9,876 -7,066 -12.29%
NP 10,150 11,360 23,293 23,846 30,375 25,407 16,911 -8.15%
-
NP to SH 10,147 11,356 23,291 23,619 29,906 25,288 11,726 -2.38%
-
Tax Rate 24.06% 32.91% 24.47% 25.61% 26.43% 27.99% 29.47% -
Total Cost 25,172 28,719 56,197 65,469 100,030 86,612 61,413 -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 - - - - 28,221 - - -
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 1.64% 1.91% 5.45% 4.89% 7.03% 7.54% 4.99% -
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 8.15 9.25 18.58 21.06 30.96 28.39 25.18 -17.13%
EPS 2.34 2.62 5.44 5.57 7.10 6.41 3.77 -7.63%
DPS 0.00 0.00 0.00 0.00 6.70 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 8.04 9.12 18.09 20.33 29.68 25.50 17.83 -12.42%
EPS 2.31 2.58 5.30 5.38 6.81 5.76 2.67 -2.38%
DPS 0.00 0.00 0.00 0.00 6.42 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 9.51 8.65 7.96 6.88 5.81 6.87 3.57 17.72%
P/EPS 33.10 30.53 27.18 26.03 25.35 30.42 23.87 5.59%
EY 3.02 3.28 3.68 3.84 3.94 3.29 4.19 -5.30%
DY 0.00 0.00 0.00 0.00 3.72 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 9.20 8.92 8.29 6.55 5.72 6.97 3.75 16.12%
P/EPS 32.03 31.48 28.28 24.78 24.93 30.89 25.07 4.16%
EY 3.12 3.18 3.54 4.04 4.01 3.24 3.99 -4.01%
DY 0.00 0.00 0.00 0.00 3.79 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