[TAMBUN] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -44.01%
YoY- -63.46%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 67,492 57,721 48,210 50,974 47,510 53,927 65,583 1.92%
PBT 20,106 17,288 16,385 7,286 14,822 17,196 22,855 -8.18%
Tax -5,172 -6,330 -3,872 -1,589 -4,341 -5,379 -5,803 -7.38%
NP 14,934 10,958 12,513 5,697 10,481 11,817 17,052 -8.45%
-
NP to SH 14,933 11,213 12,887 6,051 10,807 12,145 17,318 -9.39%
-
Tax Rate 25.72% 36.61% 23.63% 21.81% 29.29% 31.28% 25.39% -
Total Cost 52,558 46,763 35,697 45,277 37,029 42,110 48,531 5.45%
-
Net Worth 768,610 751,223 746,830 733,651 755,616 742,437 729,257 3.56%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 768,610 751,223 746,830 733,651 755,616 742,437 729,257 3.56%
NOSH 439,205 439,312 439,312 439,312 439,312 438,439 438,439 0.11%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 22.13% 18.98% 25.96% 11.18% 22.06% 21.91% 26.00% -
ROE 1.94% 1.49% 1.73% 0.82% 1.43% 1.64% 2.37% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.37 13.14 10.97 11.60 10.81 12.28 14.93 1.95%
EPS 3.40 2.55 2.93 1.38 2.46 2.76 3.94 -9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.71 1.70 1.67 1.72 1.69 1.66 3.57%
Adjusted Per Share Value based on latest NOSH - 439,312
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.37 13.14 10.98 11.61 10.82 12.28 14.93 1.95%
EPS 3.40 2.55 2.93 1.38 2.46 2.77 3.94 -9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.7104 1.7004 1.6704 1.7204 1.6904 1.6604 3.56%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.92 0.85 0.885 0.875 0.84 0.765 0.725 -
P/RPS 5.99 6.47 8.06 7.54 7.77 6.23 4.86 14.94%
P/EPS 27.06 33.30 30.17 63.53 34.15 27.67 18.39 29.33%
EY 3.70 3.00 3.31 1.57 2.93 3.61 5.44 -22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.52 0.52 0.49 0.45 0.44 13.19%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 28/02/24 23/11/23 30/08/23 25/05/23 13/02/23 24/11/22 -
Price 1.11 0.905 0.845 0.875 0.865 0.95 0.725 -
P/RPS 7.22 6.89 7.70 7.54 8.00 7.74 4.86 30.16%
P/EPS 32.65 35.46 28.81 63.53 35.16 34.36 18.39 46.57%
EY 3.06 2.82 3.47 1.57 2.84 2.91 5.44 -31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.50 0.52 0.50 0.56 0.44 27.00%

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