[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -75.43%
YoY- 49.32%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 227,488 173,561 107,978 53,296 255,879 148,357 114,527 57.81%
PBT 82,799 65,603 42,748 20,426 81,286 43,327 33,351 83.04%
Tax -22,688 -17,309 -11,506 -5,507 -20,557 -10,896 -8,547 91.37%
NP 60,111 48,294 31,242 14,919 60,729 32,431 24,804 80.13%
-
NP to SH 61,157 49,012 31,694 15,135 61,602 33,082 25,230 80.15%
-
Tax Rate 27.40% 26.38% 26.92% 26.96% 25.29% 25.15% 25.63% -
Total Cost 167,377 125,267 76,736 38,377 195,150 115,926 89,723 51.36%
-
Net Worth 742,437 729,257 708,510 719,553 705,249 678,064 678,041 6.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 25,919 25,919 25,803 - 10,448 10,431 10,431 83.15%
Div Payout % 42.38% 52.88% 81.42% - 16.96% 31.53% 41.35% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 742,437 729,257 708,510 719,553 705,249 678,064 678,041 6.21%
NOSH 438,439 438,439 438,439 436,225 436,040 434,837 434,642 0.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.42% 27.83% 28.93% 27.99% 23.73% 21.86% 21.66% -
ROE 8.24% 6.72% 4.47% 2.10% 8.73% 4.88% 3.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.78 39.51 24.69 12.22 58.78 34.13 26.35 56.69%
EPS 13.96 11.20 7.26 3.47 14.17 7.61 5.80 79.31%
DPS 5.90 5.90 5.90 0.00 2.40 2.40 2.40 81.85%
NAPS 1.69 1.66 1.62 1.65 1.62 1.56 1.56 5.46%
Adjusted Per Share Value based on latest NOSH - 436,225
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.78 39.51 24.58 12.13 58.25 33.77 26.07 57.81%
EPS 13.96 11.20 7.21 3.45 14.02 7.53 5.74 80.55%
DPS 5.90 5.90 5.87 0.00 2.38 2.37 2.37 83.37%
NAPS 1.69 1.66 1.6128 1.6379 1.6053 1.5435 1.5434 6.21%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.765 0.725 0.825 0.83 0.725 0.77 0.66 -
P/RPS 1.48 1.84 3.34 6.79 1.23 2.26 2.50 -29.42%
P/EPS 5.50 6.50 11.38 23.92 5.12 10.12 11.37 -38.29%
EY 18.20 15.39 8.78 4.18 19.52 9.88 8.80 62.11%
DY 7.71 8.14 7.15 0.00 3.31 3.12 3.64 64.70%
P/NAPS 0.45 0.44 0.51 0.50 0.45 0.49 0.42 4.69%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.95 0.725 0.85 0.98 0.75 0.78 0.68 -
P/RPS 1.83 1.84 3.44 8.02 1.28 2.29 2.58 -20.41%
P/EPS 6.82 6.50 11.73 28.24 5.30 10.25 11.71 -30.19%
EY 14.65 15.39 8.53 3.54 18.87 9.76 8.54 43.16%
DY 6.21 8.14 6.94 0.00 3.20 3.08 3.53 45.57%
P/NAPS 0.56 0.44 0.52 0.59 0.46 0.50 0.44 17.39%

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