[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -22.0%
YoY- -46.81%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 254,606 196,968 215,956 229,054 56,472 150,828 176,436 6.29%
PBT 77,750 44,216 85,496 66,702 2,854 57,134 78,336 -0.12%
Tax -20,722 -11,860 -23,012 -17,094 -1,670 -13,624 -25,424 -3.34%
NP 57,028 32,356 62,484 49,608 1,184 43,510 52,912 1.25%
-
NP to SH 57,028 33,716 63,388 50,460 2,980 43,498 52,862 1.27%
-
Tax Rate 26.65% 26.82% 26.92% 25.63% 58.51% 23.85% 32.46% -
Total Cost 197,578 164,612 153,472 179,446 55,288 107,318 123,524 8.13%
-
Net Worth 764,402 733,651 708,510 678,041 641,514 615,491 589,291 4.42%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 34,266 49,202 51,607 20,862 25,140 25,139 40,730 -2.83%
Div Payout % 60.09% 145.93% 81.42% 41.35% 843.64% 57.80% 77.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 764,402 733,651 708,510 678,041 641,514 615,491 589,291 4.42%
NOSH 439,312 439,312 438,439 434,642 433,455 433,452 433,302 0.22%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 22.40% 16.43% 28.93% 21.66% 2.10% 28.85% 29.99% -
ROE 7.46% 4.60% 8.95% 7.44% 0.46% 7.07% 8.97% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 57.96 44.84 49.38 52.70 13.03 34.80 40.72 6.05%
EPS 12.98 7.68 14.52 11.60 0.68 10.04 12.20 1.03%
DPS 7.80 11.20 11.80 4.80 5.80 5.80 9.40 -3.05%
NAPS 1.74 1.67 1.62 1.56 1.48 1.42 1.36 4.18%
Adjusted Per Share Value based on latest NOSH - 439,312
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 57.96 44.84 49.16 52.14 12.85 34.33 40.16 6.29%
EPS 12.98 7.68 14.43 11.49 0.68 9.90 12.03 1.27%
DPS 7.80 11.20 11.75 4.75 5.72 5.72 9.27 -2.83%
NAPS 1.74 1.67 1.6128 1.5434 1.4603 1.401 1.3414 4.42%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.14 0.875 0.825 0.66 0.51 0.77 0.815 -
P/RPS 1.97 1.95 1.67 1.25 3.91 2.21 2.00 -0.25%
P/EPS 8.78 11.40 5.69 5.68 74.18 7.67 6.68 4.65%
EY 11.39 8.77 17.57 17.59 1.35 13.03 14.97 -4.44%
DY 6.84 12.80 14.30 7.27 11.37 7.53 11.53 -8.32%
P/NAPS 0.66 0.52 0.51 0.42 0.34 0.54 0.60 1.59%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 25/08/22 26/08/21 27/08/20 22/08/19 21/08/18 -
Price 0.975 0.875 0.85 0.68 0.53 0.765 0.99 -
P/RPS 1.68 1.95 1.72 1.29 4.07 2.20 2.43 -5.96%
P/EPS 7.51 11.40 5.86 5.86 77.09 7.62 8.11 -1.27%
EY 13.31 8.77 17.05 17.07 1.30 13.12 12.32 1.29%
DY 8.00 12.80 13.88 7.06 10.94 7.58 9.49 -2.80%
P/NAPS 0.56 0.52 0.52 0.44 0.36 0.54 0.73 -4.31%

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