[TAMBUN] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.78%
YoY- -1.71%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 196,998 303,318 370,132 386,687 475,164 336,304 277,570 -5.55%
PBT 80,671 130,737 147,733 131,560 139,373 105,423 74,389 1.35%
Tax -22,716 -27,443 -39,251 -33,517 -34,264 -28,997 -20,910 1.38%
NP 57,955 103,294 108,482 98,043 105,109 76,426 53,479 1.34%
-
NP to SH 57,920 102,764 107,758 96,648 98,330 54,644 38,560 7.01%
-
Tax Rate 28.16% 20.99% 26.57% 25.48% 24.58% 27.51% 28.11% -
Total Cost 139,043 200,024 261,650 288,644 370,055 259,878 224,091 -7.64%
-
Net Worth 602,339 576,255 511,317 428,106 377,688 270,317 217,631 18.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,666 12,998 12,782 40,937 28,848 6,593 15,741 -9.46%
Div Payout % 14.96% 12.65% 11.86% 42.36% 29.34% 12.07% 40.82% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 602,339 576,255 511,317 428,106 377,688 270,317 217,631 18.48%
NOSH 433,378 433,302 426,097 423,868 410,530 329,655 309,971 5.74%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 29.42% 34.05% 29.31% 25.35% 22.12% 22.73% 19.27% -
ROE 9.62% 17.83% 21.07% 22.58% 26.03% 20.21% 17.72% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.46 70.01 86.87 91.23 115.74 102.02 89.55 -10.67%
EPS 13.37 23.72 25.29 22.80 23.95 16.58 12.44 1.20%
DPS 2.00 3.00 3.00 9.66 7.03 2.00 5.08 -14.38%
NAPS 1.39 1.33 1.20 1.01 0.92 0.82 0.7021 12.05%
Adjusted Per Share Value based on latest NOSH - 423,868
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 44.84 69.04 84.25 88.02 108.16 76.55 63.18 -5.55%
EPS 13.18 23.39 24.53 22.00 22.38 12.44 8.78 7.00%
DPS 1.97 2.96 2.91 9.32 6.57 1.50 3.58 -9.47%
NAPS 1.3711 1.3117 1.1639 0.9745 0.8597 0.6153 0.4954 18.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.905 1.13 1.47 1.30 2.57 1.43 0.61 -
P/RPS 1.99 1.61 1.69 1.42 2.22 1.40 0.68 19.58%
P/EPS 6.77 4.76 5.81 5.70 10.73 8.63 4.90 5.53%
EY 14.77 20.99 17.20 17.54 9.32 11.59 20.39 -5.22%
DY 2.21 2.65 2.04 7.43 2.73 1.40 8.33 -19.83%
P/NAPS 0.65 0.85 1.23 1.29 2.79 1.74 0.87 -4.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 22/11/17 17/11/16 19/11/15 18/11/14 - 27/11/12 -
Price 0.79 1.01 1.46 1.38 2.11 0.00 0.70 -
P/RPS 1.74 1.44 1.68 1.51 1.82 0.00 0.78 14.30%
P/EPS 5.91 4.26 5.77 6.05 8.81 0.00 5.63 0.81%
EY 16.92 23.48 17.32 16.52 11.35 0.00 17.77 -0.81%
DY 2.53 2.97 2.05 7.00 3.33 0.00 7.25 -16.08%
P/NAPS 0.57 0.76 1.22 1.37 2.29 0.00 1.00 -8.93%

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