[TAMBUN] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.36%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 151,399 196,998 303,318 370,132 386,687 475,164 336,304 -12.44%
PBT 59,598 80,671 130,737 147,733 131,560 139,373 105,423 -9.06%
Tax -14,413 -22,716 -27,443 -39,251 -33,517 -34,264 -28,997 -10.99%
NP 45,185 57,955 103,294 108,482 98,043 105,109 76,426 -8.38%
-
NP to SH 45,520 57,920 102,764 107,758 96,648 98,330 54,644 -2.99%
-
Tax Rate 24.18% 28.16% 20.99% 26.57% 25.48% 24.58% 27.51% -
Total Cost 106,214 139,043 200,024 261,650 288,644 370,055 259,878 -13.84%
-
Net Worth 628,506 602,339 576,255 511,317 428,106 377,688 270,317 15.09%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,334 8,666 12,998 12,782 40,937 28,848 6,593 -6.75%
Div Payout % 9.52% 14.96% 12.65% 11.86% 42.36% 29.34% 12.07% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 628,506 602,339 576,255 511,317 428,106 377,688 270,317 15.09%
NOSH 433,455 433,378 433,302 426,097 423,868 410,530 329,655 4.66%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 29.84% 29.42% 34.05% 29.31% 25.35% 22.12% 22.73% -
ROE 7.24% 9.62% 17.83% 21.07% 22.58% 26.03% 20.21% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.93 45.46 70.01 86.87 91.23 115.74 102.02 -16.35%
EPS 10.50 13.37 23.72 25.29 22.80 23.95 16.58 -7.32%
DPS 1.00 2.00 3.00 3.00 9.66 7.03 2.00 -10.90%
NAPS 1.45 1.39 1.33 1.20 1.01 0.92 0.82 9.96%
Adjusted Per Share Value based on latest NOSH - 426,097
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.46 44.84 69.04 84.25 88.02 108.16 76.55 -12.45%
EPS 10.36 13.18 23.39 24.53 22.00 22.38 12.44 -3.00%
DPS 0.99 1.97 2.96 2.91 9.32 6.57 1.50 -6.68%
NAPS 1.4307 1.3711 1.3117 1.1639 0.9745 0.8597 0.6153 15.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.75 0.905 1.13 1.47 1.30 2.57 1.43 -
P/RPS 2.15 1.99 1.61 1.69 1.42 2.22 1.40 7.40%
P/EPS 7.14 6.77 4.76 5.81 5.70 10.73 8.63 -3.10%
EY 14.00 14.77 20.99 17.20 17.54 9.32 11.59 3.19%
DY 1.33 2.21 2.65 2.04 7.43 2.73 1.40 -0.85%
P/NAPS 0.52 0.65 0.85 1.23 1.29 2.79 1.74 -18.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 22/11/17 17/11/16 19/11/15 18/11/14 - -
Price 0.75 0.79 1.01 1.46 1.38 2.11 0.00 -
P/RPS 2.15 1.74 1.44 1.68 1.51 1.82 0.00 -
P/EPS 7.14 5.91 4.26 5.77 6.05 8.81 0.00 -
EY 14.00 16.92 23.48 17.32 16.52 11.35 0.00 -
DY 1.33 2.53 2.97 2.05 7.00 3.33 0.00 -
P/NAPS 0.52 0.57 0.76 1.22 1.37 2.29 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