[TAMBUN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.46%
YoY- 1593.29%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 213,184 255,879 197,809 229,054 189,928 131,870 94,172 72.49%
PBT 81,704 81,286 57,769 66,702 55,448 33,937 19,661 158.70%
Tax -22,028 -20,557 -14,528 -17,094 -15,732 -9,996 -5,708 146.23%
NP 59,676 60,729 43,241 49,608 39,716 23,941 13,953 163.71%
-
NP to SH 60,540 61,602 44,109 50,460 40,544 25,278 15,449 148.76%
-
Tax Rate 26.96% 25.29% 25.15% 25.63% 28.37% 29.45% 29.03% -
Total Cost 153,508 195,150 154,568 179,446 150,212 107,929 80,218 54.19%
-
Net Worth 719,553 705,249 678,064 678,041 664,967 651,516 637,212 8.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 10,448 13,909 20,862 - 12,595 16,761 -
Div Payout % - 16.96% 31.53% 41.35% - 49.83% 108.49% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 719,553 705,249 678,064 678,041 664,967 651,516 637,212 8.44%
NOSH 436,225 436,040 434,837 434,642 434,642 434,492 433,874 0.36%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 27.99% 23.73% 21.86% 21.66% 20.91% 18.16% 14.82% -
ROE 8.41% 8.73% 6.51% 7.44% 6.10% 3.88% 2.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.88 58.78 45.51 52.70 43.70 30.36 21.72 71.81%
EPS 13.88 14.17 10.15 11.60 9.32 5.83 3.56 147.92%
DPS 0.00 2.40 3.20 4.80 0.00 2.90 3.87 -
NAPS 1.65 1.62 1.56 1.56 1.53 1.50 1.47 8.01%
Adjusted Per Share Value based on latest NOSH - 434,642
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.53 58.25 45.03 52.14 43.23 30.02 21.44 72.48%
EPS 13.78 14.02 10.04 11.49 9.23 5.75 3.52 148.59%
DPS 0.00 2.38 3.17 4.75 0.00 2.87 3.82 -
NAPS 1.6379 1.6053 1.5435 1.5434 1.5137 1.483 1.4505 8.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.83 0.725 0.77 0.66 0.655 0.675 0.595 -
P/RPS 1.70 1.23 1.69 1.25 1.50 2.22 2.74 -27.27%
P/EPS 5.98 5.12 7.59 5.68 7.02 11.60 16.69 -49.58%
EY 16.73 19.52 13.18 17.59 14.24 8.62 5.99 98.45%
DY 0.00 3.31 4.16 7.27 0.00 4.30 6.50 -
P/NAPS 0.50 0.45 0.49 0.42 0.43 0.45 0.40 16.05%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.98 0.75 0.78 0.68 0.655 0.64 0.60 -
P/RPS 2.00 1.28 1.71 1.29 1.50 2.11 2.76 -19.33%
P/EPS 7.06 5.30 7.69 5.86 7.02 11.00 16.83 -43.99%
EY 14.17 18.87 13.01 17.07 14.24 9.09 5.94 78.62%
DY 0.00 3.20 4.10 7.06 0.00 4.53 6.44 -
P/NAPS 0.59 0.46 0.50 0.44 0.43 0.43 0.41 27.48%

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