[TAMBUN] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -20.01%
YoY- -16.61%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 33,117 40,092 35,322 42,868 48,245 48,139 40,079 -11.93%
PBT 13,458 15,202 13,365 17,573 21,283 22,236 16,932 -14.18%
Tax -2,888 -3,597 -3,215 -4,713 -5,203 -7,140 -5,572 -35.44%
NP 10,570 11,605 10,150 12,860 16,080 15,096 11,360 -4.68%
-
NP to SH 10,915 11,602 10,147 12,856 16,072 15,075 11,356 -2.60%
-
Tax Rate 21.46% 23.66% 24.06% 26.82% 24.45% 32.11% 32.91% -
Total Cost 22,547 28,487 25,172 30,008 32,165 33,043 28,719 -14.88%
-
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.87%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,334 - - - 8,666 - - -
Div Payout % 39.71% - - - 53.92% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.87%
NOSH 433,455 433,452 433,408 433,378 433,378 433,302 433,302 0.02%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 31.92% 28.95% 28.74% 30.00% 33.33% 31.36% 28.34% -
ROE 1.74% 1.88% 1.64% 2.12% 2.67% 2.56% 1.91% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.64 9.25 8.15 9.89 11.13 11.11 9.25 -11.95%
EPS 2.52 2.68 2.34 2.97 3.71 3.48 2.62 -2.55%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.40 1.39 1.36 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 433,378
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.54 9.13 8.04 9.76 10.98 10.96 9.12 -11.90%
EPS 2.48 2.64 2.31 2.93 3.66 3.43 2.58 -2.59%
DPS 0.99 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 1.4307 1.401 1.4107 1.3809 1.3711 1.3414 1.3513 3.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.75 0.77 0.775 0.755 0.905 0.815 0.80 -
P/RPS 9.82 8.32 9.51 7.63 8.13 7.34 8.65 8.81%
P/EPS 29.78 28.77 33.10 25.45 24.40 23.43 30.53 -1.64%
EY 3.36 3.48 3.02 3.93 4.10 4.27 3.28 1.61%
DY 1.33 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.52 0.54 0.54 0.54 0.65 0.60 0.58 -7.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 -
Price 0.75 0.765 0.75 0.785 0.79 0.99 0.825 -
P/RPS 9.82 8.27 9.20 7.93 7.10 8.91 8.92 6.61%
P/EPS 29.78 28.58 32.03 26.46 21.30 28.46 31.48 -3.63%
EY 3.36 3.50 3.12 3.78 4.69 3.51 3.18 3.73%
DY 1.33 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 0.52 0.54 0.52 0.56 0.57 0.73 0.60 -9.09%

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