[TAMBUN] YoY 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- 1.34%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
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 60,535 81,754 91,050 110,086 118,409 75,234 56,096 1.27%
PBT 20,220 40,347 39,315 35,131 36,262 20,838 16,241 3.71%
Tax -4,801 -5,233 -8,947 -8,665 -8,022 -5,345 -4,318 1.78%
NP 15,419 35,114 30,368 26,466 28,240 15,493 11,923 4.37%
-
NP to SH 15,417 34,793 30,347 25,878 22,067 11,251 8,998 9.38%
-
Tax Rate 23.74% 12.97% 22.76% 24.66% 22.12% 25.65% 26.59% -
Total Cost 45,116 46,640 60,682 83,620 90,169 59,741 44,173 0.35%
-
Net Worth 580,625 537,904 457,748 389,828 283,923 223,186 154,723 24.63%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 16,532 10,256 - -
Div Payout % - - - - 74.92% 91.16% - -
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 580,625 537,904 457,748 389,828 283,923 223,186 154,723 24.63%
NOSH 433,302 426,907 423,840 414,711 359,397 310,801 221,033 11.86%
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 25.47% 42.95% 33.35% 24.04% 23.85% 20.59% 21.25% -
ROE 2.66% 6.47% 6.63% 6.64% 7.77% 5.04% 5.82% -
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 13.97 19.15 21.48 26.55 32.95 24.21 25.38 -9.46%
EPS 3.56 8.15 7.16 6.24 6.14 3.62 4.07 -2.20%
DPS 0.00 0.00 0.00 0.00 4.60 3.30 0.00 -
NAPS 1.34 1.26 1.08 0.94 0.79 0.7181 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 13.78 18.61 20.73 25.06 26.95 17.13 12.77 1.27%
EPS 3.51 7.92 6.91 5.89 5.02 2.56 2.05 9.36%
DPS 0.00 0.00 0.00 0.00 3.76 2.33 0.00 -
NAPS 1.3217 1.2244 1.042 0.8874 0.6463 0.508 0.3522 24.63%
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 7.30 7.26 6.56 6.10 4.58 3.10 2.44 20.01%
P/EPS 28.67 17.06 19.69 25.96 24.59 20.72 15.23 11.10%
EY 3.49 5.86 5.08 3.85 4.07 4.83 6.57 -9.99%
DY 0.00 0.00 0.00 0.00 3.05 4.40 0.00 -
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 6.33 7.36 6.28 6.93 5.28 3.14 2.52 16.57%
P/EPS 24.87 17.30 18.85 29.49 28.34 20.99 15.72 7.93%
EY 4.02 5.78 5.30 3.39 3.53 4.76 6.36 -7.35%
DY 0.00 0.00 0.00 0.00 2.64 4.34 0.00 -
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