[TAMBUN] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 76.44%
YoY- -39.31%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 127,303 67,492 204,415 146,694 98,484 47,510 227,488 -32.11%
PBT 38,875 20,106 55,781 38,493 22,108 14,822 82,799 -39.61%
Tax -10,361 -5,172 -16,132 -9,802 -5,930 -4,341 -22,688 -40.72%
NP 28,514 14,934 39,649 28,691 16,178 10,481 60,111 -39.20%
-
NP to SH 28,514 14,933 40,958 29,745 16,858 10,807 61,157 -39.90%
-
Tax Rate 26.65% 25.72% 28.92% 25.46% 26.82% 29.29% 27.40% -
Total Cost 98,789 52,558 164,766 118,003 82,306 37,029 167,377 -29.66%
-
Net Worth 764,402 768,796 751,223 746,830 733,651 755,616 742,437 1.96%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 17,133 - 24,601 24,601 24,601 - 25,919 -24.13%
Div Payout % 60.09% - 60.07% 82.71% 145.93% - 42.38% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 764,402 768,796 751,223 746,830 733,651 755,616 742,437 1.96%
NOSH 439,312 439,312 439,312 439,312 439,312 439,312 438,439 0.13%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 22.40% 22.13% 19.40% 19.56% 16.43% 22.06% 26.42% -
ROE 3.73% 1.94% 5.45% 3.98% 2.30% 1.43% 8.24% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.98 15.36 46.53 33.39 22.42 10.81 51.78 -32.11%
EPS 6.49 3.40 9.32 6.77 3.84 2.46 13.96 -40.01%
DPS 3.90 0.00 5.60 5.60 5.60 0.00 5.90 -24.13%
NAPS 1.74 1.75 1.71 1.70 1.67 1.72 1.69 1.96%
Adjusted Per Share Value based on latest NOSH - 439,312
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.98 15.36 46.53 33.39 22.42 10.81 51.78 -32.11%
EPS 6.49 3.40 9.32 6.77 3.84 2.46 13.96 -40.01%
DPS 3.90 0.00 5.60 5.60 5.60 0.00 5.90 -24.13%
NAPS 1.74 1.75 1.71 1.70 1.67 1.72 1.69 1.96%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.14 0.92 0.85 0.885 0.875 0.84 0.765 -
P/RPS 3.93 5.99 1.83 2.65 3.90 7.77 1.48 91.87%
P/EPS 17.56 27.07 9.12 13.07 22.80 34.15 5.50 116.97%
EY 5.69 3.69 10.97 7.65 4.39 2.93 18.20 -53.96%
DY 3.42 0.00 6.59 6.33 6.40 0.00 7.71 -41.86%
P/NAPS 0.66 0.53 0.50 0.52 0.52 0.49 0.45 29.11%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 28/05/24 28/02/24 23/11/23 30/08/23 25/05/23 13/02/23 -
Price 0.975 1.11 0.905 0.845 0.875 0.865 0.95 -
P/RPS 3.36 7.23 1.94 2.53 3.90 8.00 1.83 49.99%
P/EPS 15.02 32.65 9.71 12.48 22.80 35.16 6.82 69.35%
EY 6.66 3.06 10.30 8.01 4.39 2.84 14.65 -40.90%
DY 4.00 0.00 6.19 6.63 6.40 0.00 6.21 -25.43%
P/NAPS 0.56 0.63 0.53 0.50 0.52 0.50 0.56 0.00%

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