[TAMBUN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -25.97%
YoY- 1218.08%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 107,522 33,830 67,045 47,482 61,241 42,393 14,136 285.33%
PBT 37,959 9,976 19,489 13,862 19,191 13,319 456 1791.19%
Tax -9,661 -2,349 -4,614 -3,933 -5,715 -3,446 -171 1361.59%
NP 28,298 7,627 14,875 9,929 13,476 9,873 285 2026.35%
-
NP to SH 28,520 7,852 15,094 10,136 13,691 10,097 721 1053.18%
-
Tax Rate 25.45% 23.55% 23.67% 28.37% 29.78% 25.87% 37.50% -
Total Cost 79,224 26,203 52,170 37,553 47,765 32,520 13,851 218.81%
-
Net Worth 705,249 678,064 678,041 664,967 651,516 637,212 641,514 6.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 705,249 678,064 678,041 664,967 651,516 637,212 641,514 6.49%
NOSH 436,040 434,837 434,642 434,642 434,492 433,874 433,455 0.39%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 26.32% 22.55% 22.19% 20.91% 22.00% 23.29% 2.02% -
ROE 4.04% 1.16% 2.23% 1.52% 2.10% 1.58% 0.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.70 7.78 15.43 10.92 14.10 9.78 3.26 284.34%
EPS 6.55 1.81 3.47 2.33 3.15 2.33 0.17 1033.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.56 1.56 1.53 1.50 1.47 1.48 6.19%
Adjusted Per Share Value based on latest NOSH - 434,642
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.48 7.70 15.26 10.81 13.94 9.65 3.22 285.21%
EPS 6.49 1.79 3.44 2.31 3.12 2.30 0.16 1072.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6053 1.5435 1.5434 1.5137 1.483 1.4505 1.4603 6.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.77 0.66 0.655 0.675 0.595 0.51 -
P/RPS 2.94 9.89 4.28 6.00 4.79 6.08 15.64 -67.08%
P/EPS 11.07 42.62 19.01 28.09 21.41 25.54 306.61 -89.00%
EY 9.04 2.35 5.26 3.56 4.67 3.91 0.33 803.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.42 0.43 0.45 0.40 0.34 20.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.75 0.78 0.68 0.655 0.64 0.60 0.53 -
P/RPS 3.04 10.02 4.41 6.00 4.54 6.14 16.25 -67.19%
P/EPS 11.45 43.18 19.58 28.09 20.30 25.76 318.63 -89.04%
EY 8.73 2.32 5.11 3.56 4.93 3.88 0.31 820.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.44 0.43 0.43 0.41 0.36 17.69%

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