[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 118.16%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 148,357 114,527 47,482 131,870 70,629 28,236 14,100 379.48%
PBT 43,327 33,351 13,862 33,937 14,746 1,427 971 1155.13%
Tax -10,896 -8,547 -3,933 -9,996 -4,281 -835 -664 544.65%
NP 32,431 24,804 9,929 23,941 10,465 592 307 2128.35%
-
NP to SH 33,082 25,230 10,136 25,278 11,587 1,490 769 1124.94%
-
Tax Rate 25.15% 25.63% 28.37% 29.45% 29.03% 58.51% 68.38% -
Total Cost 115,926 89,723 37,553 107,929 60,164 27,644 13,793 312.84%
-
Net Worth 678,064 678,041 664,967 651,516 637,212 641,514 641,514 3.75%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,431 10,431 - 12,595 12,570 12,570 - -
Div Payout % 31.53% 41.35% - 49.83% 108.49% 843.64% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 678,064 678,041 664,967 651,516 637,212 641,514 641,514 3.75%
NOSH 434,837 434,642 434,642 434,492 433,874 433,455 433,455 0.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.86% 21.66% 20.91% 18.16% 14.82% 2.10% 2.18% -
ROE 4.88% 3.72% 1.52% 3.88% 1.82% 0.23% 0.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.13 26.35 10.92 30.36 16.29 6.51 3.25 378.86%
EPS 7.61 5.80 2.33 5.83 2.67 0.34 0.18 1110.83%
DPS 2.40 2.40 0.00 2.90 2.90 2.90 0.00 -
NAPS 1.56 1.56 1.53 1.50 1.47 1.48 1.48 3.56%
Adjusted Per Share Value based on latest NOSH - 434,492
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.77 26.07 10.81 30.02 16.08 6.43 3.21 379.43%
EPS 7.53 5.74 2.31 5.75 2.64 0.34 0.18 1102.34%
DPS 2.37 2.37 0.00 2.87 2.86 2.86 0.00 -
NAPS 1.5435 1.5434 1.5137 1.483 1.4505 1.4603 1.4603 3.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.77 0.66 0.655 0.675 0.595 0.51 0.47 -
P/RPS 2.26 2.50 6.00 2.22 3.65 7.83 14.45 -70.93%
P/EPS 10.12 11.37 28.09 11.60 22.26 148.36 264.92 -88.63%
EY 9.88 8.80 3.56 8.62 4.49 0.67 0.38 775.90%
DY 3.12 3.64 0.00 4.30 4.87 5.69 0.00 -
P/NAPS 0.49 0.42 0.43 0.45 0.40 0.34 0.32 32.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 25/06/20 -
Price 0.78 0.68 0.655 0.64 0.60 0.53 0.53 -
P/RPS 2.29 2.58 6.00 2.11 3.68 8.14 16.29 -72.93%
P/EPS 10.25 11.71 28.09 11.00 22.45 154.18 298.74 -89.41%
EY 9.76 8.54 3.56 9.09 4.46 0.65 0.33 854.39%
DY 3.08 3.53 0.00 4.53 4.83 5.47 0.00 -
P/NAPS 0.50 0.44 0.43 0.43 0.41 0.36 0.36 24.45%

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