[TAMBUN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.83%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 219,726 317,780 370,879 417,279 455,444 314,484 248,280 -2.01%
PBT 91,218 131,081 148,473 133,403 135,791 95,086 61,040 6.92%
Tax -25,463 -26,151 -41,634 -33,477 -32,913 -26,692 -17,496 6.45%
NP 65,755 104,930 106,839 99,926 102,878 68,394 43,544 7.10%
-
NP to SH 65,734 104,103 106,312 98,404 90,003 48,687 30,909 13.39%
-
Tax Rate 27.91% 19.95% 28.04% 25.09% 24.24% 28.07% 28.66% -
Total Cost 153,971 212,850 264,040 317,353 352,566 246,090 204,736 -4.63%
-
Net Worth 589,291 551,828 488,852 417,633 345,085 238,292 167,591 23.30%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 12,998 12,782 12,716 40,537 23,125 10,256 9,542 5.28%
Div Payout % 19.77% 12.28% 11.96% 41.19% 25.69% 21.07% 30.87% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 589,291 551,828 488,852 417,633 345,085 238,292 167,591 23.30%
NOSH 433,302 431,115 425,089 421,851 401,261 313,542 251,111 9.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.93% 33.02% 28.81% 23.95% 22.59% 21.75% 17.54% -
ROE 11.15% 18.87% 21.75% 23.56% 26.08% 20.43% 18.44% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.71 73.71 87.25 98.92 113.50 100.30 98.87 -10.52%
EPS 15.17 24.15 25.01 23.33 22.43 15.53 12.31 3.54%
DPS 3.00 3.00 3.00 9.61 5.76 3.30 3.80 -3.86%
NAPS 1.36 1.28 1.15 0.99 0.86 0.76 0.6674 12.59%
Adjusted Per Share Value based on latest NOSH - 421,851
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.02 72.34 84.42 94.98 103.67 71.59 56.52 -2.01%
EPS 14.96 23.70 24.20 22.40 20.49 11.08 7.04 13.37%
DPS 2.96 2.91 2.89 9.23 5.26 2.33 2.17 5.30%
NAPS 1.3414 1.2561 1.1128 0.9507 0.7855 0.5424 0.3815 23.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.815 1.43 1.40 1.66 2.18 1.28 0.57 -
P/RPS 1.61 1.94 1.60 1.68 1.92 1.28 0.58 18.54%
P/EPS 5.37 5.92 5.60 7.12 9.72 8.24 4.63 2.50%
EY 18.61 16.89 17.86 14.05 10.29 12.13 21.59 -2.44%
DY 3.68 2.10 2.14 5.79 2.64 2.58 6.67 -9.43%
P/NAPS 0.60 1.12 1.22 1.68 2.53 1.68 0.85 -5.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 - 16/08/12 -
Price 0.99 1.22 1.47 1.43 2.40 0.00 0.67 -
P/RPS 1.95 1.66 1.68 1.45 2.11 0.00 0.68 19.18%
P/EPS 6.53 5.05 5.88 6.13 10.70 0.00 5.44 3.08%
EY 15.32 19.79 17.01 16.31 9.35 0.00 18.37 -2.97%
DY 3.03 2.46 2.04 6.72 2.40 0.00 5.67 -9.91%
P/NAPS 0.73 0.95 1.28 1.44 2.79 0.00 1.00 -5.10%

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