[TAMBUN] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -46.93%
YoY- 49.32%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 53,927 65,583 54,682 53,296 107,522 33,830 67,045 -13.47%
PBT 17,196 22,855 22,322 20,426 37,959 9,976 19,489 -7.98%
Tax -5,379 -5,803 -5,999 -5,507 -9,661 -2,349 -4,614 10.73%
NP 11,817 17,052 16,323 14,919 28,298 7,627 14,875 -14.18%
-
NP to SH 12,145 17,318 16,559 15,135 28,520 7,852 15,094 -13.45%
-
Tax Rate 31.28% 25.39% 26.87% 26.96% 25.45% 23.55% 23.67% -
Total Cost 42,110 48,531 38,359 38,377 79,224 26,203 52,170 -13.27%
-
Net Worth 742,437 729,257 708,510 719,553 705,249 678,064 678,041 6.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 742,437 729,257 708,510 719,553 705,249 678,064 678,041 6.21%
NOSH 438,439 438,439 438,439 436,225 436,040 434,837 434,642 0.57%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 21.91% 26.00% 29.85% 27.99% 26.32% 22.55% 22.19% -
ROE 1.64% 2.37% 2.34% 2.10% 4.04% 1.16% 2.23% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.28 14.93 12.50 12.22 24.70 7.78 15.43 -14.08%
EPS 2.76 3.94 3.79 3.47 6.55 1.81 3.47 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.66 1.62 1.65 1.62 1.56 1.56 5.46%
Adjusted Per Share Value based on latest NOSH - 436,225
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.28 14.93 12.45 12.13 24.48 7.70 15.26 -13.44%
EPS 2.76 3.94 3.77 3.45 6.49 1.79 3.44 -13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.66 1.6128 1.6379 1.6053 1.5435 1.5434 6.21%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.765 0.725 0.825 0.83 0.725 0.77 0.66 -
P/RPS 6.23 4.86 6.60 6.79 2.94 9.89 4.28 28.35%
P/EPS 27.67 18.39 21.79 23.92 11.07 42.62 19.01 28.34%
EY 3.61 5.44 4.59 4.18 9.04 2.35 5.26 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.51 0.50 0.45 0.49 0.42 4.69%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 13/02/23 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.95 0.725 0.85 0.98 0.75 0.78 0.68 -
P/RPS 7.74 4.86 6.80 8.02 3.04 10.02 4.41 45.35%
P/EPS 34.36 18.39 22.45 28.24 11.45 43.18 19.58 45.33%
EY 2.91 5.44 4.45 3.54 8.73 2.32 5.11 -31.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.52 0.59 0.46 0.50 0.44 17.39%

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