[TAMBUN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -45.53%
YoY- -51.24%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 179,331 181,950 176,436 160,316 282,099 295,418 301,182 -29.15%
PBT 78,024 80,601 78,336 67,728 110,610 120,520 117,120 -23.66%
Tax -22,628 -23,886 -25,424 -22,288 -27,011 -29,613 -28,520 -14.26%
NP 55,396 56,714 52,912 45,440 83,599 90,906 88,600 -26.81%
-
NP to SH 55,359 56,670 52,862 45,424 83,388 90,628 88,170 -26.61%
-
Tax Rate 29.00% 29.63% 32.46% 32.91% 24.42% 24.57% 24.35% -
Total Cost 123,935 125,236 123,524 114,876 198,500 204,512 212,582 -30.14%
-
Net Worth 606,624 602,339 589,291 593,624 580,625 576,255 549,988 6.73%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 29,031 38,711 40,730 - 43,330 57,769 60,154 -38.39%
Div Payout % 52.44% 68.31% 77.05% - 51.96% 63.74% 68.23% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 606,624 602,339 589,291 593,624 580,625 576,255 549,988 6.73%
NOSH 433,378 433,378 433,302 433,302 433,302 433,302 429,678 0.57%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.89% 31.17% 29.99% 28.34% 29.63% 30.77% 29.42% -
ROE 9.13% 9.41% 8.97% 7.65% 14.36% 15.73% 16.03% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.39 41.99 40.72 37.00 65.10 68.18 70.09 -29.54%
EPS 12.78 13.08 12.20 10.48 19.33 21.04 20.52 -27.00%
DPS 6.70 8.93 9.40 0.00 10.00 13.33 14.00 -38.73%
NAPS 1.40 1.39 1.36 1.37 1.34 1.33 1.28 6.13%
Adjusted Per Share Value based on latest NOSH - 433,302
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.82 41.42 40.16 36.49 64.21 67.25 68.56 -29.16%
EPS 12.60 12.90 12.03 10.34 18.98 20.63 20.07 -26.61%
DPS 6.61 8.81 9.27 0.00 9.86 13.15 13.69 -38.37%
NAPS 1.3809 1.3711 1.3414 1.3513 1.3217 1.3117 1.2519 6.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.755 0.905 0.815 0.80 1.02 1.13 1.43 -
P/RPS 1.82 2.16 2.00 2.16 1.57 1.66 2.04 -7.30%
P/EPS 5.91 6.92 6.68 7.63 5.30 5.40 6.97 -10.38%
EY 16.92 14.45 14.97 13.10 18.87 18.51 14.35 11.57%
DY 8.87 9.87 11.53 0.00 9.80 11.80 9.79 -6.35%
P/NAPS 0.54 0.65 0.60 0.58 0.76 0.85 1.12 -38.43%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 21/08/18 28/05/18 27/02/18 22/11/17 23/08/17 -
Price 0.785 0.79 0.99 0.825 0.885 1.01 1.22 -
P/RPS 1.90 1.88 2.43 2.23 1.36 1.48 1.74 6.02%
P/EPS 6.14 6.04 8.11 7.87 4.60 4.83 5.95 2.11%
EY 16.28 16.55 12.32 12.71 21.75 20.71 16.82 -2.14%
DY 8.54 11.31 9.49 0.00 11.30 13.20 11.48 -17.85%
P/NAPS 0.56 0.57 0.73 0.60 0.66 0.76 0.95 -29.62%

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