[TAMBUN] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.12%
YoY- -93.15%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 189,928 131,870 94,172 56,472 56,400 148,563 144,708 19.85%
PBT 55,448 33,937 19,661 2,854 3,884 60,184 56,033 -0.69%
Tax -15,732 -9,996 -5,708 -1,670 -2,656 -12,402 -12,933 13.93%
NP 39,716 23,941 13,953 1,184 1,228 47,782 43,100 -5.30%
-
NP to SH 40,544 25,278 15,449 2,980 3,076 48,641 43,552 -4.65%
-
Tax Rate 28.37% 29.45% 29.03% 58.51% 68.38% 20.61% 23.08% -
Total Cost 150,212 107,929 80,218 55,288 55,172 100,781 101,608 29.74%
-
Net Worth 664,967 651,516 637,212 641,514 641,514 641,510 628,506 3.82%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 12,595 16,761 25,140 - 16,904 22,539 -
Div Payout % - 49.83% 108.49% 843.64% - 34.75% 51.75% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 664,967 651,516 637,212 641,514 641,514 641,510 628,506 3.82%
NOSH 434,642 434,492 433,874 433,455 433,455 433,455 433,455 0.18%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 20.91% 18.16% 14.82% 2.10% 2.18% 32.16% 29.78% -
ROE 6.10% 3.88% 2.42% 0.46% 0.48% 7.58% 6.93% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 43.70 30.36 21.72 13.03 13.01 34.27 33.38 19.65%
EPS 9.32 5.83 3.56 0.68 0.72 11.22 10.05 -4.89%
DPS 0.00 2.90 3.87 5.80 0.00 3.90 5.20 -
NAPS 1.53 1.50 1.47 1.48 1.48 1.48 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 433,455
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 43.23 30.02 21.44 12.85 12.84 33.82 32.94 19.84%
EPS 9.23 5.75 3.52 0.68 0.70 11.07 9.91 -4.62%
DPS 0.00 2.87 3.82 5.72 0.00 3.85 5.13 -
NAPS 1.5137 1.483 1.4505 1.4603 1.4603 1.4603 1.4307 3.82%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.655 0.675 0.595 0.51 0.47 0.72 0.75 -
P/RPS 1.50 2.22 2.74 3.91 3.61 2.10 2.25 -23.66%
P/EPS 7.02 11.60 16.69 74.18 66.23 6.42 7.46 -3.96%
EY 14.24 8.62 5.99 1.35 1.51 15.59 13.40 4.13%
DY 0.00 4.30 6.50 11.37 0.00 5.42 6.93 -
P/NAPS 0.43 0.45 0.40 0.34 0.32 0.49 0.52 -11.88%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 -
Price 0.655 0.64 0.60 0.53 0.53 0.665 0.75 -
P/RPS 1.50 2.11 2.76 4.07 4.07 1.94 2.25 -23.66%
P/EPS 7.02 11.00 16.83 77.09 74.69 5.93 7.46 -3.96%
EY 14.24 9.09 5.94 1.30 1.34 16.87 13.40 4.13%
DY 0.00 4.53 6.44 10.94 0.00 5.86 6.93 -
P/NAPS 0.43 0.43 0.41 0.36 0.36 0.45 0.52 -11.88%

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