[TAMBUN] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

24-Apr-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- 6.29%

YoY- 65.88%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	326,561	485,227	410,084	309,045	221,878	75,561	33.96%
YoY %	-32.70%	18.32%	32.69%	39.29%	193.64%	-	-
Horiz. %	432.18%	642.17%	542.72%	409.00%	293.64%	100.00%	-
PBT	126,514	144,245	129,014	84,809	54,489	38,840	26.60%
YoY %	-12.29%	11.81%	52.12%	55.64%	40.29%	-	-
Horiz. %	325.73%	371.38%	332.17%	218.35%	140.29%	100.00%	-
Tax	-31,098	-35,942	-32,763	-23,927	-15,421	-4,868	44.84%
YoY %	13.48%	-9.70%	-36.93%	-55.16%	-216.78%	-	-
Horiz. %	638.82%	738.33%	673.03%	491.52%	316.78%	100.00%	-
NP	95,416	108,303	96,251	60,882	39,068	33,972	22.91%
YoY %	-11.90%	12.52%	58.09%	55.84%	15.00%	-	-
Horiz. %	280.87%	318.80%	283.32%	179.21%	115.00%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	94,831	106,759	78,547	43,380	26,152	31,616	24.53%
YoY %	-11.17%	35.92%	81.07%	65.88%	-17.28%	-	-
Horiz. %	299.95%	337.67%	248.44%	137.21%	82.72%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	24.58%	24.92%	25.39%	28.21%	28.30%	12.53%	-
YoY %	-1.36%	-1.85%	-10.00%	-0.32%	125.86%	-	-
Horiz. %	196.17%	198.88%	202.63%	225.14%	225.86%	100.00%	-
Total Cost	231,145	376,924	313,833	248,163	182,810	41,589	40.86%
YoY %	-38.68%	20.10%	26.46%	35.75%	339.56%	-	-
Horiz. %	555.78%	906.31%	754.61%	596.70%	439.56%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	483,405	425,423	335,332	234,924	163,711	141,434	27.83%
YoY %	13.63%	26.87%	42.74%	43.50%	15.75%	-	-
Horiz. %	341.79%	300.79%	237.09%	166.10%	115.75%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	12,716	40,537	23,125	25,998	10,178	-	-
YoY %	-68.63%	75.30%	-11.05%	155.43%	0.00%	-	-
Horiz. %	124.94%	398.28%	227.21%	255.43%	100.00%	-	-
Div Payout %	13.41%	37.97%	29.44%	59.93%	38.92%	-	-
YoY %	-64.68%	28.97%	-50.88%	53.98%	0.00%	-	-
Horiz. %	34.46%	97.56%	75.64%	153.98%	100.00%	-	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	483,405	425,423	335,332	234,924	163,711	141,434	27.83%
YoY %	13.63%	26.87%	42.74%	43.50%	15.75%	-	-
Horiz. %	341.79%	300.79%	237.09%	166.10%	115.75%	100.00%	-
NOSH	424,039	421,211	394,508	311,034	221,231	214,295	14.60%
YoY %	0.67%	6.77%	26.84%	40.59%	3.24%	-	-
Horiz. %	197.88%	196.56%	184.10%	145.14%	103.24%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	29.22%	22.32%	23.47%	19.70%	17.61%	44.96%	-
YoY %	30.91%	-4.90%	19.14%	11.87%	-60.83%	-	-
Horiz. %	64.99%	49.64%	52.20%	43.82%	39.17%	100.00%	-
ROE	19.62%	25.09%	23.42%	18.47%	15.97%	22.35%	-
YoY %	-21.80%	7.13%	26.80%	15.65%	-28.55%	-	-
Horiz. %	87.79%	112.26%	104.79%	82.64%	71.45%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	77.01	115.20	103.95	99.36	100.29	35.26	16.89%
YoY %	-33.15%	10.82%	4.62%	-0.93%	184.43%	-	-
Horiz. %	218.41%	326.72%	294.81%	281.79%	284.43%	100.00%	-
EPS	22.36	25.35	19.91	13.95	11.82	14.75	8.66%
YoY %	-11.79%	27.32%	42.72%	18.02%	-19.86%	-	-
Horiz. %	151.59%	171.86%	134.98%	94.58%	80.14%	100.00%	-
DPS	3.00	9.62	5.86	8.36	4.60	0.00	-
YoY %	-68.81%	64.16%	-29.90%	81.74%	0.00%	-	-
Horiz. %	65.22%	209.13%	127.39%	181.74%	100.00%	-	-
NAPS	1.14	1.01	0.85	0.7553	0.74	0.66	11.53%
YoY %	12.87%	18.82%	12.54%	2.07%	12.12%	-	-
Horiz. %	172.73%	153.03%	128.79%	114.44%	112.12%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 311,034
RPS	74.33	110.45	93.35	70.35	50.51	17.20	33.96%
YoY %	-32.70%	18.32%	32.69%	39.28%	193.66%	-	-
Horiz. %	432.15%	642.15%	542.73%	409.01%	293.66%	100.00%	-
EPS	21.59	24.30	17.88	9.87	5.95	7.20	24.53%
YoY %	-11.15%	35.91%	81.16%	65.88%	-17.36%	-	-
Horiz. %	299.86%	337.50%	248.33%	137.08%	82.64%	100.00%	-
DPS	2.89	9.23	5.26	5.92	2.32	0.00	-
YoY %	-68.69%	75.48%	-11.15%	155.17%	0.00%	-	-
Horiz. %	124.57%	397.84%	226.72%	255.17%	100.00%	-	-
NAPS	1.1004	0.9684	0.7633	0.5348	0.3727	0.3219	27.83%
YoY %	13.63%	26.87%	42.73%	43.49%	15.78%	-	-
Horiz. %	341.85%	300.84%	237.12%	166.14%	115.78%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.45	1.80	1.95	0.90	0.62	0.69	-
P/RPS	1.88	1.56	1.88	0.91	0.62	1.96	-0.82%
YoY %	20.51%	-17.02%	106.59%	46.77%	-68.37%	-	-
Horiz. %	95.92%	79.59%	95.92%	46.43%	31.63%	100.00%	-
P/EPS	6.48	7.10	9.79	6.45	5.24	4.68	6.71%
YoY %	-8.73%	-27.48%	51.78%	23.09%	11.97%	-	-
Horiz. %	138.46%	151.71%	209.19%	137.82%	111.97%	100.00%	-
EY	15.42	14.08	10.21	15.50	19.07	21.38	-6.32%
YoY %	9.52%	37.90%	-34.13%	-18.72%	-10.80%	-	-
Horiz. %	72.12%	65.86%	47.75%	72.50%	89.20%	100.00%	-
DY	2.07	5.35	3.01	9.29	7.42	0.00	-
YoY %	-61.31%	77.74%	-67.60%	25.20%	0.00%	-	-
Horiz. %	27.90%	72.10%	40.57%	125.20%	100.00%	-	-
P/NAPS	1.27	1.78	2.29	1.19	0.84	1.05	3.87%
YoY %	-28.65%	-22.27%	92.44%	41.67%	-20.00%	-	-
Horiz. %	120.95%	169.52%	218.10%	113.33%	80.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	18/05/16	29/04/15	28/04/14	24/04/13	22/05/12	-	-
Price	1.38	1.77	1.98	0.945	0.51	0.00	-
P/RPS	1.79	1.54	1.90	0.95	0.51	0.00	-
YoY %	16.23%	-18.95%	100.00%	86.27%	0.00%	-	-
Horiz. %	350.98%	301.96%	372.55%	186.27%	100.00%	-	-
P/EPS	6.17	6.98	9.94	6.78	4.31	0.00	-
YoY %	-11.60%	-29.78%	46.61%	57.31%	0.00%	-	-
Horiz. %	143.16%	161.95%	230.63%	157.31%	100.00%	-	-
EY	16.21	14.32	10.06	14.76	23.18	0.00	-
YoY %	13.20%	42.35%	-31.84%	-36.32%	0.00%	-	-
Horiz. %	69.93%	61.78%	43.40%	63.68%	100.00%	-	-
DY	2.17	5.44	2.96	8.85	9.02	0.00	-
YoY %	-60.11%	83.78%	-66.55%	-1.88%	0.00%	-	-
Horiz. %	24.06%	60.31%	32.82%	98.12%	100.00%	-	-
P/NAPS	1.21	1.75	2.33	1.25	0.69	0.00	-
YoY %	-30.86%	-24.89%	86.40%	81.16%	0.00%	-	-
Horiz. %	175.36%	253.62%	337.68%	181.16%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos