[TAMBUN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -1.72%
YoY- 49.32%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 227,488 231,414 215,956 213,184 255,879 197,809 229,054 -0.45%
PBT 82,799 87,470 85,496 81,704 81,286 57,769 66,702 15.45%
Tax -22,688 -23,078 -23,012 -22,028 -20,557 -14,528 -17,094 20.71%
NP 60,111 64,392 62,484 59,676 60,729 43,241 49,608 13.61%
-
NP to SH 61,157 65,349 63,388 60,540 61,602 44,109 50,460 13.63%
-
Tax Rate 27.40% 26.38% 26.92% 26.96% 25.29% 25.15% 25.63% -
Total Cost 167,377 167,022 153,472 153,508 195,150 154,568 179,446 -4.52%
-
Net Worth 742,437 729,257 708,510 719,553 705,249 678,064 678,041 6.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 25,919 34,559 51,607 - 10,448 13,909 20,862 15.52%
Div Payout % 42.38% 52.88% 81.42% - 16.96% 31.53% 41.35% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 742,437 729,257 708,510 719,553 705,249 678,064 678,041 6.21%
NOSH 438,439 438,439 438,439 436,225 436,040 434,837 434,642 0.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.42% 27.83% 28.93% 27.99% 23.73% 21.86% 21.66% -
ROE 8.24% 8.96% 8.95% 8.41% 8.73% 6.51% 7.44% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.78 52.68 49.38 48.88 58.78 45.51 52.70 -1.16%
EPS 13.96 14.93 14.52 13.88 14.17 10.15 11.60 13.10%
DPS 5.90 7.87 11.80 0.00 2.40 3.20 4.80 14.70%
NAPS 1.69 1.66 1.62 1.65 1.62 1.56 1.56 5.46%
Adjusted Per Share Value based on latest NOSH - 436,225
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.78 52.68 49.16 48.53 58.25 45.03 52.14 -0.45%
EPS 13.96 14.93 14.43 13.78 14.02 10.04 11.49 13.82%
DPS 5.90 7.87 11.75 0.00 2.38 3.17 4.75 15.50%
NAPS 1.69 1.66 1.6128 1.6379 1.6053 1.5435 1.5434 6.21%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.765 0.725 0.825 0.83 0.725 0.77 0.66 -
P/RPS 1.48 1.38 1.67 1.70 1.23 1.69 1.25 11.88%
P/EPS 5.50 4.87 5.69 5.98 5.12 7.59 5.68 -2.11%
EY 18.20 20.52 17.57 16.73 19.52 13.18 17.59 2.29%
DY 7.71 10.85 14.30 0.00 3.31 4.16 7.27 3.98%
P/NAPS 0.45 0.44 0.51 0.50 0.45 0.49 0.42 4.69%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.95 0.725 0.85 0.98 0.75 0.78 0.68 -
P/RPS 1.83 1.38 1.72 2.00 1.28 1.71 1.29 26.17%
P/EPS 6.82 4.87 5.86 7.06 5.30 7.69 5.86 10.61%
EY 14.65 20.52 17.05 14.17 18.87 13.01 17.07 -9.66%
DY 6.21 10.85 13.88 0.00 3.20 4.10 7.06 -8.17%
P/NAPS 0.56 0.44 0.52 0.59 0.46 0.50 0.44 17.39%

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