[TAMBUN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.25%
YoY- 79.95%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 303,318 370,132 386,687 475,164 336,304 277,570 175,356 9.55%
PBT 130,737 147,733 131,560 139,373 105,423 74,389 58,939 14.18%
Tax -27,443 -39,251 -33,517 -34,264 -28,997 -20,910 -10,895 16.62%
NP 103,294 108,482 98,043 105,109 76,426 53,479 48,044 13.59%
-
NP to SH 102,764 107,758 96,648 98,330 54,644 38,560 39,616 17.20%
-
Tax Rate 20.99% 26.57% 25.48% 24.58% 27.51% 28.11% 18.49% -
Total Cost 200,024 261,650 288,644 370,055 259,878 224,091 127,312 7.81%
-
Net Worth 576,255 511,317 428,106 377,688 270,317 217,631 145,378 25.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 12,998 12,782 40,937 28,848 6,593 15,741 10,178 4.15%
Div Payout % 12.65% 11.86% 42.36% 29.34% 12.07% 40.82% 25.69% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 576,255 511,317 428,106 377,688 270,317 217,631 145,378 25.77%
NOSH 433,302 426,097 423,868 410,530 329,655 309,971 220,270 11.92%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 34.05% 29.31% 25.35% 22.12% 22.73% 19.27% 27.40% -
ROE 17.83% 21.07% 22.58% 26.03% 20.21% 17.72% 27.25% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 70.01 86.87 91.23 115.74 102.02 89.55 79.61 -2.11%
EPS 23.72 25.29 22.80 23.95 16.58 12.44 17.99 4.71%
DPS 3.00 3.00 9.66 7.03 2.00 5.08 4.62 -6.93%
NAPS 1.33 1.20 1.01 0.92 0.82 0.7021 0.66 12.37%
Adjusted Per Share Value based on latest NOSH - 410,530
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 69.04 84.25 88.02 108.16 76.55 63.18 39.92 9.55%
EPS 23.39 24.53 22.00 22.38 12.44 8.78 9.02 17.19%
DPS 2.96 2.91 9.32 6.57 1.50 3.58 2.32 4.14%
NAPS 1.3117 1.1639 0.9745 0.8597 0.6153 0.4954 0.3309 25.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.13 1.47 1.30 2.57 1.43 0.61 0.61 -
P/RPS 1.61 1.69 1.42 2.22 1.40 0.68 0.77 13.06%
P/EPS 4.76 5.81 5.70 10.73 8.63 4.90 3.39 5.81%
EY 20.99 17.20 17.54 9.32 11.59 20.39 29.48 -5.49%
DY 2.65 2.04 7.43 2.73 1.40 8.33 7.57 -16.03%
P/NAPS 0.85 1.23 1.29 2.79 1.74 0.87 0.92 -1.30%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 18/11/14 - 27/11/12 23/11/11 -
Price 1.01 1.46 1.38 2.11 0.00 0.70 0.62 -
P/RPS 1.44 1.68 1.51 1.82 0.00 0.78 0.78 10.74%
P/EPS 4.26 5.77 6.05 8.81 0.00 5.63 3.45 3.57%
EY 23.48 17.32 16.52 11.35 0.00 17.77 29.01 -3.46%
DY 2.97 2.05 7.00 3.33 0.00 7.25 7.45 -14.19%
P/NAPS 0.76 1.22 1.37 2.29 0.00 1.00 0.94 -3.47%

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