[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -81.67%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 148,563 108,531 75,414 35,322 179,331 136,463 88,218 41.41%
PBT 60,184 42,025 28,567 13,365 78,024 60,451 39,168 33.05%
Tax -12,402 -9,700 -6,812 -3,215 -22,628 -17,915 -12,712 -1.62%
NP 47,782 32,325 21,755 10,150 55,396 42,536 26,456 48.14%
-
NP to SH 48,641 32,664 21,749 10,147 55,359 42,503 26,431 50.00%
-
Tax Rate 20.61% 23.08% 23.85% 24.06% 29.00% 29.64% 32.46% -
Total Cost 100,781 76,206 53,659 25,172 123,935 93,927 61,762 38.47%
-
Net Worth 641,510 628,506 615,491 619,731 606,624 602,339 589,291 5.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 16,904 16,904 12,569 - 29,031 29,033 20,365 -11.64%
Div Payout % 34.75% 51.75% 57.80% - 52.44% 68.31% 77.05% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 641,510 628,506 615,491 619,731 606,624 602,339 589,291 5.80%
NOSH 433,455 433,455 433,452 433,408 433,378 433,378 433,302 0.02%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 32.16% 29.78% 28.85% 28.74% 30.89% 31.17% 29.99% -
ROE 7.58% 5.20% 3.53% 1.64% 9.13% 7.06% 4.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.27 25.04 17.40 8.15 41.39 31.49 20.36 41.36%
EPS 11.22 7.54 5.02 2.34 12.78 9.81 6.10 49.95%
DPS 3.90 3.90 2.90 0.00 6.70 6.70 4.70 -11.66%
NAPS 1.48 1.45 1.42 1.43 1.40 1.39 1.36 5.78%
Adjusted Per Share Value based on latest NOSH - 433,408
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.82 24.70 17.17 8.04 40.82 31.06 20.08 41.42%
EPS 11.07 7.44 4.95 2.31 12.60 9.67 6.02 49.92%
DPS 3.85 3.85 2.86 0.00 6.61 6.61 4.64 -11.66%
NAPS 1.4603 1.4307 1.401 1.4107 1.3809 1.3711 1.3414 5.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.72 0.75 0.77 0.775 0.755 0.905 0.815 -
P/RPS 2.10 3.00 4.43 9.51 1.82 2.87 4.00 -34.84%
P/EPS 6.42 9.95 15.35 33.10 5.91 9.23 13.36 -38.56%
EY 15.59 10.05 6.52 3.02 16.92 10.84 7.48 62.94%
DY 5.42 5.20 3.77 0.00 8.87 7.40 5.77 -4.07%
P/NAPS 0.49 0.52 0.54 0.54 0.54 0.65 0.60 -12.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 -
Price 0.665 0.75 0.765 0.75 0.785 0.79 0.99 -
P/RPS 1.94 3.00 4.40 9.20 1.90 2.51 4.86 -45.69%
P/EPS 5.93 9.95 15.25 32.03 6.14 8.05 16.23 -48.79%
EY 16.87 10.05 6.56 3.12 16.28 12.42 6.16 95.38%
DY 5.86 5.20 3.79 0.00 8.54 8.48 4.75 14.98%
P/NAPS 0.45 0.52 0.54 0.52 0.56 0.57 0.73 -27.50%

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