[TAMBUN] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 14.58%
YoY- 84.86%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 317,780 370,879 417,279 455,444 314,484 248,280 128,006 16.34%
PBT 131,081 148,473 133,403 135,791 95,086 61,040 50,177 17.33%
Tax -26,151 -41,634 -33,477 -32,913 -26,692 -17,496 -7,917 22.01%
NP 104,930 106,839 99,926 102,878 68,394 43,544 42,260 16.35%
-
NP to SH 104,103 106,312 98,404 90,003 48,687 30,909 36,355 19.14%
-
Tax Rate 19.95% 28.04% 25.09% 24.24% 28.07% 28.66% 15.78% -
Total Cost 212,850 264,040 317,353 352,566 246,090 204,736 85,746 16.34%
-
Net Worth 551,828 488,852 417,633 345,085 238,292 167,591 150,457 24.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 12,782 12,716 40,537 23,125 10,256 9,542 10,178 3.86%
Div Payout % 12.28% 11.96% 41.19% 25.69% 21.07% 30.87% 28.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 551,828 488,852 417,633 345,085 238,292 167,591 150,457 24.15%
NOSH 431,115 425,089 421,851 401,261 313,542 251,111 221,261 11.74%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 33.02% 28.81% 23.95% 22.59% 21.75% 17.54% 33.01% -
ROE 18.87% 21.75% 23.56% 26.08% 20.43% 18.44% 24.16% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 73.71 87.25 98.92 113.50 100.30 98.87 57.85 4.11%
EPS 24.15 25.01 23.33 22.43 15.53 12.31 16.43 6.62%
DPS 3.00 3.00 9.61 5.76 3.30 3.80 4.60 -6.87%
NAPS 1.28 1.15 0.99 0.86 0.76 0.6674 0.68 11.10%
Adjusted Per Share Value based on latest NOSH - 401,261
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 72.34 84.42 94.98 103.67 71.59 56.52 29.14 16.34%
EPS 23.70 24.20 22.40 20.49 11.08 7.04 8.28 19.13%
DPS 2.91 2.89 9.23 5.26 2.33 2.17 2.32 3.84%
NAPS 1.2561 1.1128 0.9507 0.7855 0.5424 0.3815 0.3425 24.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.43 1.40 1.66 2.18 1.28 0.57 0.76 -
P/RPS 1.94 1.60 1.68 1.92 1.28 0.58 1.31 6.75%
P/EPS 5.92 5.60 7.12 9.72 8.24 4.63 4.63 4.17%
EY 16.89 17.86 14.05 10.29 12.13 21.59 21.62 -4.02%
DY 2.10 2.14 5.79 2.64 2.58 6.67 6.05 -16.15%
P/NAPS 1.12 1.22 1.68 2.53 1.68 0.85 1.12 0.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 11/08/16 26/08/15 19/08/14 - 16/08/12 - -
Price 1.22 1.47 1.43 2.40 0.00 0.67 0.00 -
P/RPS 1.66 1.68 1.45 2.11 0.00 0.68 0.00 -
P/EPS 5.05 5.88 6.13 10.70 0.00 5.44 0.00 -
EY 19.79 17.01 16.31 9.35 0.00 18.37 0.00 -
DY 2.46 2.04 6.72 2.40 0.00 5.67 0.00 -
P/NAPS 0.95 1.28 1.44 2.79 0.00 1.00 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