[TAMBUN] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 18.89%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 48,139 40,079 60,535 70,973 70,118 79,490 81,754 -29.81%
PBT 22,236 16,932 20,220 31,830 26,799 30,839 40,347 -32.85%
Tax -7,140 -5,572 -4,801 -7,950 -6,496 -7,546 -5,233 23.08%
NP 15,096 11,360 15,419 23,880 20,303 23,293 35,114 -43.12%
-
NP to SH 15,075 11,356 15,417 23,886 20,090 23,291 34,793 -42.82%
-
Tax Rate 32.11% 32.91% 23.74% 24.98% 24.24% 24.47% 12.97% -
Total Cost 33,043 28,719 45,116 47,093 49,815 56,197 46,640 -20.57%
-
Net Worth 589,291 593,624 580,625 576,255 551,828 427,718 537,904 6.28%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 12,998 - - - -
Div Payout % - - - 54.42% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 589,291 593,624 580,625 576,255 551,828 427,718 537,904 6.28%
NOSH 433,302 433,302 433,302 433,302 431,115 427,718 426,907 0.99%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 31.36% 28.34% 25.47% 33.65% 28.96% 29.30% 42.95% -
ROE 2.56% 1.91% 2.66% 4.15% 3.64% 5.45% 6.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.11 9.25 13.97 16.38 16.26 18.58 19.15 -30.50%
EPS 3.48 2.62 3.56 5.51 4.66 5.44 8.15 -43.38%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.36 1.37 1.34 1.33 1.28 1.00 1.26 5.23%
Adjusted Per Share Value based on latest NOSH - 433,302
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.96 9.12 13.78 16.16 15.96 18.09 18.61 -29.80%
EPS 3.43 2.58 3.51 5.44 4.57 5.30 7.92 -42.84%
DPS 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
NAPS 1.3414 1.3513 1.3217 1.3117 1.2561 0.9736 1.2244 6.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.815 0.80 1.02 1.13 1.43 1.48 1.39 -
P/RPS 7.34 8.65 7.30 6.90 8.79 7.96 7.26 0.73%
P/EPS 23.43 30.53 28.67 20.50 30.69 27.18 17.06 23.62%
EY 4.27 3.28 3.49 4.88 3.26 3.68 5.86 -19.07%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.76 0.85 1.12 1.48 1.10 -33.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 28/05/18 27/02/18 22/11/17 23/08/17 18/05/17 23/02/17 -
Price 0.99 0.825 0.885 1.01 1.22 1.54 1.41 -
P/RPS 8.91 8.92 6.33 6.17 7.50 8.29 7.36 13.62%
P/EPS 28.46 31.48 24.87 18.32 26.18 28.28 17.30 39.48%
EY 3.51 3.18 4.02 5.46 3.82 3.54 5.78 -28.35%
DY 0.00 0.00 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.66 0.76 0.95 1.54 1.12 -24.88%

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