[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -3.12%
YoY- -93.15%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 196,968 215,956 229,054 56,472 150,828 176,436 301,182 -6.83%
PBT 44,216 85,496 66,702 2,854 57,134 78,336 117,120 -14.97%
Tax -11,860 -23,012 -17,094 -1,670 -13,624 -25,424 -28,520 -13.59%
NP 32,356 62,484 49,608 1,184 43,510 52,912 88,600 -15.44%
-
NP to SH 33,716 63,388 50,460 2,980 43,498 52,862 88,170 -14.79%
-
Tax Rate 26.82% 26.92% 25.63% 58.51% 23.85% 32.46% 24.35% -
Total Cost 164,612 153,472 179,446 55,288 107,318 123,524 212,582 -4.17%
-
Net Worth 733,651 708,510 678,041 641,514 615,491 589,291 549,988 4.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 49,202 51,607 20,862 25,140 25,139 40,730 60,154 -3.29%
Div Payout % 145.93% 81.42% 41.35% 843.64% 57.80% 77.05% 68.23% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 733,651 708,510 678,041 641,514 615,491 589,291 549,988 4.91%
NOSH 439,312 438,439 434,642 433,455 433,452 433,302 429,678 0.37%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 16.43% 28.93% 21.66% 2.10% 28.85% 29.99% 29.42% -
ROE 4.60% 8.95% 7.44% 0.46% 7.07% 8.97% 16.03% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 44.84 49.38 52.70 13.03 34.80 40.72 70.09 -7.17%
EPS 7.68 14.52 11.60 0.68 10.04 12.20 20.52 -15.10%
DPS 11.20 11.80 4.80 5.80 5.80 9.40 14.00 -3.64%
NAPS 1.67 1.62 1.56 1.48 1.42 1.36 1.28 4.53%
Adjusted Per Share Value based on latest NOSH - 433,455
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 44.84 49.16 52.14 12.85 34.33 40.16 68.56 -6.82%
EPS 7.68 14.43 11.49 0.68 9.90 12.03 20.07 -14.78%
DPS 11.20 11.75 4.75 5.72 5.72 9.27 13.69 -3.28%
NAPS 1.67 1.6128 1.5434 1.4603 1.401 1.3414 1.2519 4.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.875 0.825 0.66 0.51 0.77 0.815 1.43 -
P/RPS 1.95 1.67 1.25 3.91 2.21 2.00 2.04 -0.74%
P/EPS 11.40 5.69 5.68 74.18 7.67 6.68 6.97 8.54%
EY 8.77 17.57 17.59 1.35 13.03 14.97 14.35 -7.87%
DY 12.80 14.30 7.27 11.37 7.53 11.53 9.79 4.56%
P/NAPS 0.52 0.51 0.42 0.34 0.54 0.60 1.12 -11.99%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 25/08/22 26/08/21 27/08/20 22/08/19 21/08/18 23/08/17 -
Price 0.875 0.85 0.68 0.53 0.765 0.99 1.22 -
P/RPS 1.95 1.72 1.29 4.07 2.20 2.43 1.74 1.91%
P/EPS 11.40 5.86 5.86 77.09 7.62 8.11 5.95 11.44%
EY 8.77 17.05 17.07 1.30 13.12 12.32 16.82 -10.28%
DY 12.80 13.88 7.06 10.94 7.58 9.49 11.48 1.82%
P/NAPS 0.52 0.52 0.44 0.36 0.54 0.73 0.95 -9.55%

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