[TAMBUN] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -13.74%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 40,079 60,535 70,973 70,118 79,490 81,754 85,435 -39.65%
PBT 16,932 20,220 31,830 26,799 30,839 40,347 32,174 -34.84%
Tax -5,572 -4,801 -7,950 -6,496 -7,546 -5,233 -6,658 -11.20%
NP 11,360 15,419 23,880 20,303 23,293 35,114 25,516 -41.72%
-
NP to SH 11,356 15,417 23,886 20,090 23,291 34,793 25,225 -41.28%
-
Tax Rate 32.91% 23.74% 24.98% 24.24% 24.47% 12.97% 20.69% -
Total Cost 28,719 45,116 47,093 49,815 56,197 46,640 59,919 -38.78%
-
Net Worth 593,624 580,625 576,255 551,828 427,718 537,904 511,317 10.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 12,998 - - - 12,782 -
Div Payout % - - 54.42% - - - 50.68% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 593,624 580,625 576,255 551,828 427,718 537,904 511,317 10.47%
NOSH 433,302 433,302 433,302 431,115 427,718 426,907 426,097 1.12%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 28.34% 25.47% 33.65% 28.96% 29.30% 42.95% 29.87% -
ROE 1.91% 2.66% 4.15% 3.64% 5.45% 6.47% 4.93% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.25 13.97 16.38 16.26 18.58 19.15 20.05 -40.32%
EPS 2.62 3.56 5.51 4.66 5.44 8.15 5.92 -41.95%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.37 1.34 1.33 1.28 1.00 1.26 1.20 9.24%
Adjusted Per Share Value based on latest NOSH - 431,115
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.12 13.78 16.16 15.96 18.09 18.61 19.45 -39.67%
EPS 2.58 3.51 5.44 4.57 5.30 7.92 5.74 -41.35%
DPS 0.00 0.00 2.96 0.00 0.00 0.00 2.91 -
NAPS 1.3513 1.3217 1.3117 1.2561 0.9736 1.2244 1.1639 10.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.80 1.02 1.13 1.43 1.48 1.39 1.47 -
P/RPS 8.65 7.30 6.90 8.79 7.96 7.26 7.33 11.68%
P/EPS 30.53 28.67 20.50 30.69 27.18 17.06 24.83 14.78%
EY 3.28 3.49 4.88 3.26 3.68 5.86 4.03 -12.83%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.04 -
P/NAPS 0.58 0.76 0.85 1.12 1.48 1.10 1.23 -39.44%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 22/11/17 23/08/17 18/05/17 23/02/17 17/11/16 -
Price 0.825 0.885 1.01 1.22 1.54 1.41 1.46 -
P/RPS 8.92 6.33 6.17 7.50 8.29 7.36 7.28 14.51%
P/EPS 31.48 24.87 18.32 26.18 28.28 17.30 24.66 17.69%
EY 3.18 4.02 5.46 3.82 3.54 5.78 4.05 -14.90%
DY 0.00 0.00 2.97 0.00 0.00 0.00 2.05 -
P/NAPS 0.60 0.66 0.76 0.95 1.54 1.12 1.22 -37.72%

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