[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 16.37%
YoY- -40.05%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 229,054 56,472 150,828 176,436 301,182 387,294 380,838 -8.11%
PBT 66,702 2,854 57,134 78,336 117,120 152,488 127,030 -10.17%
Tax -17,094 -1,670 -13,624 -25,424 -28,520 -47,292 -31,622 -9.73%
NP 49,608 1,184 43,510 52,912 88,600 105,196 95,408 -10.31%
-
NP to SH 50,460 2,980 43,498 52,862 88,170 104,370 93,982 -9.83%
-
Tax Rate 25.63% 58.51% 23.85% 32.46% 24.35% 31.01% 24.89% -
Total Cost 179,446 55,288 107,318 123,524 212,582 282,098 285,430 -7.43%
-
Net Worth 678,041 641,514 615,491 589,291 549,988 488,305 417,604 8.40%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 20,862 25,140 25,139 40,730 60,154 50,953 - -
Div Payout % 41.35% 843.64% 57.80% 77.05% 68.23% 48.82% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 678,041 641,514 615,491 589,291 549,988 488,305 417,604 8.40%
NOSH 434,642 433,455 433,452 433,302 429,678 424,613 421,822 0.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.66% 2.10% 28.85% 29.99% 29.42% 27.16% 25.05% -
ROE 7.44% 0.46% 7.07% 8.97% 16.03% 21.37% 22.51% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.70 13.03 34.80 40.72 70.09 91.21 90.28 -8.57%
EPS 11.60 0.68 10.04 12.20 20.52 24.58 22.28 -10.29%
DPS 4.80 5.80 5.80 9.40 14.00 12.00 0.00 -
NAPS 1.56 1.48 1.42 1.36 1.28 1.15 0.99 7.86%
Adjusted Per Share Value based on latest NOSH - 433,302
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.14 12.85 34.33 40.16 68.56 88.16 86.69 -8.11%
EPS 11.49 0.68 9.90 12.03 20.07 23.76 21.39 -9.83%
DPS 4.75 5.72 5.72 9.27 13.69 11.60 0.00 -
NAPS 1.5434 1.4603 1.401 1.3414 1.2519 1.1115 0.9506 8.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.66 0.51 0.77 0.815 1.43 1.40 1.66 -
P/RPS 1.25 3.91 2.21 2.00 2.04 1.53 1.84 -6.23%
P/EPS 5.68 74.18 7.67 6.68 6.97 5.70 7.45 -4.41%
EY 17.59 1.35 13.03 14.97 14.35 17.56 13.42 4.60%
DY 7.27 11.37 7.53 11.53 9.79 8.57 0.00 -
P/NAPS 0.42 0.34 0.54 0.60 1.12 1.22 1.68 -20.61%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 -
Price 0.68 0.53 0.765 0.99 1.22 1.47 1.43 -
P/RPS 1.29 4.07 2.20 2.43 1.74 1.61 1.58 -3.32%
P/EPS 5.86 77.09 7.62 8.11 5.95 5.98 6.42 -1.50%
EY 17.07 1.30 13.12 12.32 16.82 16.72 15.58 1.53%
DY 7.06 10.94 7.58 9.49 11.48 8.16 0.00 -
P/NAPS 0.44 0.36 0.54 0.73 0.95 1.28 1.44 -17.91%

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