[TAMBUN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 60.39%
YoY- 1218.08%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 255,879 197,809 229,054 189,928 131,870 94,172 56,472 173.06%
PBT 81,286 57,769 66,702 55,448 33,937 19,661 2,854 826.95%
Tax -20,557 -14,528 -17,094 -15,732 -9,996 -5,708 -1,670 430.69%
NP 60,729 43,241 49,608 39,716 23,941 13,953 1,184 1270.61%
-
NP to SH 61,602 44,109 50,460 40,544 25,278 15,449 2,980 649.07%
-
Tax Rate 25.29% 25.15% 25.63% 28.37% 29.45% 29.03% 58.51% -
Total Cost 195,150 154,568 179,446 150,212 107,929 80,218 55,288 131.29%
-
Net Worth 705,249 678,064 678,041 664,967 651,516 637,212 641,514 6.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,448 13,909 20,862 - 12,595 16,761 25,140 -44.22%
Div Payout % 16.96% 31.53% 41.35% - 49.83% 108.49% 843.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 705,249 678,064 678,041 664,967 651,516 637,212 641,514 6.49%
NOSH 436,040 434,837 434,642 434,642 434,492 433,874 433,455 0.39%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.73% 21.86% 21.66% 20.91% 18.16% 14.82% 2.10% -
ROE 8.73% 6.51% 7.44% 6.10% 3.88% 2.42% 0.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 58.78 45.51 52.70 43.70 30.36 21.72 13.03 172.26%
EPS 14.17 10.15 11.60 9.32 5.83 3.56 0.68 653.07%
DPS 2.40 3.20 4.80 0.00 2.90 3.87 5.80 -44.38%
NAPS 1.62 1.56 1.56 1.53 1.50 1.47 1.48 6.19%
Adjusted Per Share Value based on latest NOSH - 434,642
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 58.25 45.03 52.14 43.23 30.02 21.44 12.85 173.14%
EPS 14.02 10.04 11.49 9.23 5.75 3.52 0.68 647.76%
DPS 2.38 3.17 4.75 0.00 2.87 3.82 5.72 -44.17%
NAPS 1.6053 1.5435 1.5434 1.5137 1.483 1.4505 1.4603 6.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.77 0.66 0.655 0.675 0.595 0.51 -
P/RPS 1.23 1.69 1.25 1.50 2.22 2.74 3.91 -53.64%
P/EPS 5.12 7.59 5.68 7.02 11.60 16.69 74.18 -83.09%
EY 19.52 13.18 17.59 14.24 8.62 5.99 1.35 490.63%
DY 3.31 4.16 7.27 0.00 4.30 6.50 11.37 -55.97%
P/NAPS 0.45 0.49 0.42 0.43 0.45 0.40 0.34 20.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.75 0.78 0.68 0.655 0.64 0.60 0.53 -
P/RPS 1.28 1.71 1.29 1.50 2.11 2.76 4.07 -53.65%
P/EPS 5.30 7.69 5.86 7.02 11.00 16.83 77.09 -83.13%
EY 18.87 13.01 17.07 14.24 9.09 5.94 1.30 492.15%
DY 3.20 4.10 7.06 0.00 4.53 6.44 10.94 -55.83%
P/NAPS 0.46 0.50 0.44 0.43 0.43 0.41 0.36 17.69%

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