[TAMBUN] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 112.97%
YoY- -25.59%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 57,721 48,210 50,974 47,510 53,927 65,583 54,682 3.66%
PBT 17,288 16,385 7,286 14,822 17,196 22,855 22,322 -15.62%
Tax -6,330 -3,872 -1,589 -4,341 -5,379 -5,803 -5,999 3.63%
NP 10,958 12,513 5,697 10,481 11,817 17,052 16,323 -23.27%
-
NP to SH 11,213 12,887 6,051 10,807 12,145 17,318 16,559 -22.83%
-
Tax Rate 36.61% 23.63% 21.81% 29.29% 31.28% 25.39% 26.87% -
Total Cost 46,763 35,697 45,277 37,029 42,110 48,531 38,359 14.07%
-
Net Worth 751,223 746,830 733,651 755,616 742,437 729,257 708,510 3.96%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 751,223 746,830 733,651 755,616 742,437 729,257 708,510 3.96%
NOSH 439,312 439,312 439,312 439,312 438,439 438,439 438,439 0.13%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 18.98% 25.96% 11.18% 22.06% 21.91% 26.00% 29.85% -
ROE 1.49% 1.73% 0.82% 1.43% 1.64% 2.37% 2.34% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.14 10.97 11.60 10.81 12.28 14.93 12.50 3.37%
EPS 2.55 2.93 1.38 2.46 2.76 3.94 3.79 -23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.67 1.72 1.69 1.66 1.62 3.66%
Adjusted Per Share Value based on latest NOSH - 439,312
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.14 10.97 11.60 10.81 12.28 14.93 12.45 3.65%
EPS 2.55 2.93 1.38 2.46 2.76 3.94 3.77 -22.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.67 1.72 1.69 1.66 1.6128 3.96%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.85 0.885 0.875 0.84 0.765 0.725 0.825 -
P/RPS 6.47 8.06 7.54 7.77 6.23 4.86 6.60 -1.31%
P/EPS 33.30 30.17 63.53 34.15 27.67 18.39 21.79 32.57%
EY 3.00 3.31 1.57 2.93 3.61 5.44 4.59 -24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.52 0.49 0.45 0.44 0.51 -1.30%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 -
Price 0.905 0.845 0.875 0.865 0.95 0.725 0.85 -
P/RPS 6.89 7.70 7.54 8.00 7.74 4.86 6.80 0.87%
P/EPS 35.46 28.81 63.53 35.16 34.36 18.39 22.45 35.51%
EY 2.82 3.47 1.57 2.84 2.91 5.44 4.45 -26.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.52 0.50 0.56 0.44 0.52 1.27%

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