[TAMBUN] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.7%
YoY- 143.7%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 281,083 249,330 261,693 255,879 209,598 218,161 165,252 42.44%
PBT 103,562 90,683 87,850 81,286 62,518 65,861 46,828 69.66%
Tax -26,970 -23,516 -22,131 -20,557 -16,611 -17,708 -13,265 60.42%
NP 76,592 67,167 65,719 60,729 45,907 48,153 33,563 73.24%
-
NP to SH 77,532 68,066 66,601 61,602 46,773 49,018 34,645 71.00%
-
Tax Rate 26.04% 25.93% 25.19% 25.29% 26.57% 26.89% 28.33% -
Total Cost 204,491 182,163 195,974 195,150 163,691 170,008 131,689 34.06%
-
Net Worth 729,257 708,510 719,553 705,249 678,064 678,041 664,967 6.33%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 729,257 708,510 719,553 705,249 678,064 678,041 664,967 6.33%
NOSH 438,439 438,439 436,225 436,040 434,837 434,642 434,642 0.58%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.25% 26.94% 25.11% 23.73% 21.90% 22.07% 20.31% -
ROE 10.63% 9.61% 9.26% 8.73% 6.90% 7.23% 5.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.98 57.01 60.01 58.78 48.22 50.19 38.02 41.43%
EPS 17.65 15.56 15.27 14.15 10.76 11.28 7.97 69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.62 1.65 1.62 1.56 1.56 1.53 5.58%
Adjusted Per Share Value based on latest NOSH - 436,040
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.98 56.75 59.57 58.25 47.71 49.66 37.62 42.43%
EPS 17.65 15.49 15.16 14.02 10.65 11.16 7.89 70.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.6128 1.6379 1.6053 1.5435 1.5434 1.5137 6.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.725 0.825 0.83 0.725 0.77 0.66 0.655 -
P/RPS 1.13 1.45 1.38 1.23 1.60 1.31 1.72 -24.40%
P/EPS 4.11 5.30 5.43 5.12 7.16 5.85 8.22 -36.97%
EY 24.34 18.86 18.40 19.52 13.98 17.09 12.17 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.50 0.45 0.49 0.42 0.43 1.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.725 0.85 0.98 0.75 0.78 0.68 0.655 -
P/RPS 1.13 1.49 1.63 1.28 1.62 1.35 1.72 -24.40%
P/EPS 4.11 5.46 6.42 5.30 7.25 6.03 8.22 -36.97%
EY 24.34 18.31 15.58 18.87 13.80 16.58 12.17 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.59 0.46 0.50 0.44 0.43 1.54%

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