[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.25%
YoY- -33.61%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 108,531 75,414 35,322 179,331 136,463 88,218 40,079 94.16%
PBT 42,025 28,567 13,365 78,024 60,451 39,168 16,932 83.21%
Tax -9,700 -6,812 -3,215 -22,628 -17,915 -12,712 -5,572 44.66%
NP 32,325 21,755 10,150 55,396 42,536 26,456 11,360 100.67%
-
NP to SH 32,664 21,749 10,147 55,359 42,503 26,431 11,356 102.12%
-
Tax Rate 23.08% 23.85% 24.06% 29.00% 29.64% 32.46% 32.91% -
Total Cost 76,206 53,659 25,172 123,935 93,927 61,762 28,719 91.55%
-
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,904 12,569 - 29,031 29,033 20,365 - -
Div Payout % 51.75% 57.80% - 52.44% 68.31% 77.05% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.87%
NOSH 433,455 433,452 433,408 433,378 433,378 433,302 433,302 0.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 29.78% 28.85% 28.74% 30.89% 31.17% 29.99% 28.34% -
ROE 5.20% 3.53% 1.64% 9.13% 7.06% 4.49% 1.91% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.04 17.40 8.15 41.39 31.49 20.36 9.25 94.11%
EPS 7.54 5.02 2.34 12.78 9.81 6.10 2.62 102.19%
DPS 3.90 2.90 0.00 6.70 6.70 4.70 0.00 -
NAPS 1.45 1.42 1.43 1.40 1.39 1.36 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 433,378
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.70 17.17 8.04 40.82 31.06 20.08 9.12 94.18%
EPS 7.44 4.95 2.31 12.60 9.67 6.02 2.58 102.46%
DPS 3.85 2.86 0.00 6.61 6.61 4.64 0.00 -
NAPS 1.4307 1.401 1.4107 1.3809 1.3711 1.3414 1.3513 3.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.75 0.77 0.775 0.755 0.905 0.815 0.80 -
P/RPS 3.00 4.43 9.51 1.82 2.87 4.00 8.65 -50.60%
P/EPS 9.95 15.35 33.10 5.91 9.23 13.36 30.53 -52.60%
EY 10.05 6.52 3.02 16.92 10.84 7.48 3.28 110.81%
DY 5.20 3.77 0.00 8.87 7.40 5.77 0.00 -
P/NAPS 0.52 0.54 0.54 0.54 0.65 0.60 0.58 -7.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 -
Price 0.75 0.765 0.75 0.785 0.79 0.99 0.825 -
P/RPS 3.00 4.40 9.20 1.90 2.51 4.86 8.92 -51.60%
P/EPS 9.95 15.25 32.03 6.14 8.05 16.23 31.48 -53.56%
EY 10.05 6.56 3.12 16.28 12.42 6.16 3.18 115.20%
DY 5.20 3.79 0.00 8.54 8.48 4.75 0.00 -
P/NAPS 0.52 0.54 0.52 0.56 0.57 0.73 0.60 -9.09%

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