[TAMBUN] QoQ TTM 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- -4.42%
YoY- -33.61%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 151,399 166,527 174,574 179,331 196,998 219,726 241,705 -26.77%
PBT 59,598 67,423 74,457 78,024 80,671 91,218 95,781 -27.09%
Tax -14,413 -16,728 -20,271 -22,628 -22,716 -25,463 -24,819 -30.37%
NP 45,185 50,695 54,186 55,396 57,955 65,755 70,962 -25.96%
-
NP to SH 45,520 50,677 54,150 55,359 57,920 65,734 70,749 -25.45%
-
Tax Rate 24.18% 24.81% 27.23% 29.00% 28.16% 27.91% 25.91% -
Total Cost 106,214 115,832 120,388 123,935 139,043 153,971 170,743 -27.10%
-
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 8,666 8,666 8,666 12,998 12,998 -51.88%
Div Payout % 9.52% 17.10% 16.01% 15.66% 14.96% 19.77% 18.37% -
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 29.84% 30.44% 31.04% 30.89% 29.42% 29.93% 29.36% -
ROE 7.24% 8.23% 8.74% 9.13% 9.62% 11.15% 11.92% -
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 34.93 38.42 40.28 41.39 45.46 50.71 55.78 -26.78%
EPS 10.50 11.69 12.49 12.78 13.37 15.17 16.33 -25.48%
DPS 1.00 2.00 2.00 2.00 2.00 3.00 3.00 -51.89%
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 34.46 37.91 39.74 40.82 44.84 50.02 55.02 -26.77%
EPS 10.36 11.54 12.33 12.60 13.18 14.96 16.10 -25.44%
DPS 0.99 1.97 1.97 1.97 1.97 2.96 2.96 -51.78%
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 2.15 2.00 1.92 1.82 1.99 1.61 1.43 31.20%
P/EPS 7.14 6.59 6.20 5.91 6.77 5.37 4.90 28.49%
EY 14.00 15.18 16.12 16.92 14.77 18.61 20.41 -22.20%
DY 1.33 2.60 2.58 2.65 2.21 3.68 3.75 -49.86%
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 2.15 1.99 1.86 1.90 1.74 1.95 1.48 28.23%
P/EPS 7.14 6.54 6.00 6.14 5.91 6.53 5.05 25.94%
EY 14.00 15.28 16.66 16.28 16.92 15.32 19.79 -20.58%
DY 1.33 2.61 2.67 2.55 2.53 3.03 3.64 -48.85%
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