[TAMBUN] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -6.42%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 195,592 196,968 190,040 227,488 231,414 215,956 213,184 -5.57%
PBT 51,324 44,216 59,288 82,799 87,470 85,496 81,704 -26.63%
Tax -13,069 -11,860 -17,364 -22,688 -23,078 -23,012 -22,028 -29.37%
NP 38,254 32,356 41,924 60,111 64,392 62,484 59,676 -25.63%
-
NP to SH 39,660 33,716 43,228 61,157 65,349 63,388 60,540 -24.55%
-
Tax Rate 25.46% 26.82% 29.29% 27.40% 26.38% 26.92% 26.96% -
Total Cost 157,337 164,612 148,116 167,377 167,022 153,472 153,508 1.65%
-
Net Worth 746,830 733,651 755,616 742,437 729,257 708,510 719,553 2.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 32,801 49,202 - 25,919 34,559 51,607 - -
Div Payout % 82.71% 145.93% - 42.38% 52.88% 81.42% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 746,830 733,651 755,616 742,437 729,257 708,510 719,553 2.50%
NOSH 439,312 439,312 439,312 438,439 438,439 438,439 436,225 0.47%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.56% 16.43% 22.06% 26.42% 27.83% 28.93% 27.99% -
ROE 5.31% 4.60% 5.72% 8.24% 8.96% 8.95% 8.41% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 44.52 44.84 43.26 51.78 52.68 49.38 48.88 -6.03%
EPS 9.03 7.68 9.84 13.96 14.93 14.52 13.88 -24.89%
DPS 7.47 11.20 0.00 5.90 7.87 11.80 0.00 -
NAPS 1.70 1.67 1.72 1.69 1.66 1.62 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 438,439
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 44.52 44.84 43.26 51.78 52.68 49.16 48.53 -5.58%
EPS 9.03 7.68 9.84 13.96 14.93 14.43 13.78 -24.53%
DPS 7.47 11.20 0.00 5.90 7.87 11.75 0.00 -
NAPS 1.70 1.67 1.72 1.69 1.66 1.6128 1.6379 2.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.885 0.875 0.84 0.765 0.725 0.825 0.83 -
P/RPS 1.99 1.95 1.94 1.48 1.38 1.67 1.70 11.06%
P/EPS 9.80 11.40 8.54 5.50 4.87 5.69 5.98 38.95%
EY 10.20 8.77 11.71 18.20 20.52 17.57 16.73 -28.07%
DY 8.44 12.80 0.00 7.71 10.85 14.30 0.00 -
P/NAPS 0.52 0.52 0.49 0.45 0.44 0.51 0.50 2.64%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.845 0.875 0.865 0.95 0.725 0.85 0.98 -
P/RPS 1.90 1.95 2.00 1.83 1.38 1.72 2.00 -3.35%
P/EPS 9.36 11.40 8.79 6.82 4.87 5.86 7.06 20.66%
EY 10.68 8.77 11.38 14.65 20.52 17.05 14.17 -17.16%
DY 8.84 12.80 0.00 6.21 10.85 13.88 0.00 -
P/NAPS 0.50 0.52 0.50 0.56 0.44 0.52 0.59 -10.43%

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