[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 22.68%
YoY- -25.68%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 136,463 88,218 40,079 282,099 221,564 150,591 79,490 43.32%
PBT 60,451 39,168 16,932 110,610 90,390 58,560 30,839 56.56%
Tax -17,915 -12,712 -5,572 -27,011 -22,210 -14,260 -7,546 77.87%
NP 42,536 26,456 11,360 83,599 68,180 44,300 23,293 49.34%
-
NP to SH 42,503 26,431 11,356 83,388 67,971 44,085 23,291 49.27%
-
Tax Rate 29.64% 32.46% 32.91% 24.42% 24.57% 24.35% 24.47% -
Total Cost 93,927 61,762 28,719 198,500 153,384 106,291 56,197 40.79%
-
Net Worth 602,339 589,291 593,624 580,625 576,255 549,988 427,718 25.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 29,033 20,365 - 43,330 43,327 30,077 - -
Div Payout % 68.31% 77.05% - 51.96% 63.74% 68.23% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 602,339 589,291 593,624 580,625 576,255 549,988 427,718 25.61%
NOSH 433,378 433,302 433,302 433,302 433,302 429,678 427,718 0.87%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 31.17% 29.99% 28.34% 29.63% 30.77% 29.42% 29.30% -
ROE 7.06% 4.49% 1.91% 14.36% 11.80% 8.02% 5.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.49 20.36 9.25 65.10 51.14 35.05 18.58 42.10%
EPS 9.81 6.10 2.62 19.33 15.78 10.26 5.44 48.10%
DPS 6.70 4.70 0.00 10.00 10.00 7.00 0.00 -
NAPS 1.39 1.36 1.37 1.34 1.33 1.28 1.00 24.52%
Adjusted Per Share Value based on latest NOSH - 433,302
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.06 20.08 9.12 64.21 50.43 34.28 18.09 43.33%
EPS 9.67 6.02 2.58 18.98 15.47 10.04 5.30 49.25%
DPS 6.61 4.64 0.00 9.86 9.86 6.85 0.00 -
NAPS 1.3711 1.3414 1.3513 1.3217 1.3117 1.2519 0.9736 25.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.905 0.815 0.80 1.02 1.13 1.43 1.48 -
P/RPS 2.87 4.00 8.65 1.57 2.21 4.08 7.96 -49.31%
P/EPS 9.23 13.36 30.53 5.30 7.20 13.94 27.18 -51.29%
EY 10.84 7.48 3.28 18.87 13.88 7.17 3.68 105.35%
DY 7.40 5.77 0.00 9.80 8.85 4.90 0.00 -
P/NAPS 0.65 0.60 0.58 0.76 0.85 1.12 1.48 -42.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 28/05/18 27/02/18 22/11/17 23/08/17 18/05/17 -
Price 0.79 0.99 0.825 0.885 1.01 1.22 1.54 -
P/RPS 2.51 4.86 8.92 1.36 1.98 3.48 8.29 -54.87%
P/EPS 8.05 16.23 31.48 4.60 6.44 11.89 28.28 -56.69%
EY 12.42 6.16 3.18 21.75 15.53 8.41 3.54 130.71%
DY 8.48 4.75 0.00 11.30 9.90 5.74 0.00 -
P/NAPS 0.57 0.73 0.60 0.66 0.76 0.95 1.54 -48.41%

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