[TAMBUN] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.2%
YoY- -37.47%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 197,809 94,172 144,708 181,950 295,418 372,109 368,801 -9.85%
PBT 57,769 19,661 56,033 80,601 120,520 144,557 128,572 -12.47%
Tax -14,528 -5,708 -12,933 -23,886 -29,613 -40,405 -33,136 -12.82%
NP 43,241 13,953 43,100 56,714 90,906 104,152 95,436 -12.35%
-
NP to SH 44,109 15,449 43,552 56,670 90,628 103,213 94,360 -11.89%
-
Tax Rate 25.15% 29.03% 23.08% 29.63% 24.57% 27.95% 25.77% -
Total Cost 154,568 80,218 101,608 125,236 204,512 267,957 273,365 -9.05%
-
Net Worth 678,064 637,212 628,506 602,339 576,255 510,115 426,732 8.01%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 13,909 16,761 22,539 38,711 57,769 51,011 16,900 -3.19%
Div Payout % 31.53% 108.49% 51.75% 68.31% 63.74% 49.42% 17.91% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 678,064 637,212 628,506 602,339 576,255 510,115 426,732 8.01%
NOSH 434,837 433,874 433,455 433,378 433,302 425,096 422,507 0.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.86% 14.82% 29.78% 31.17% 30.77% 27.99% 25.88% -
ROE 6.51% 2.42% 6.93% 9.41% 15.73% 20.23% 22.11% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.51 21.72 33.38 41.99 68.18 87.54 87.29 -10.27%
EPS 10.15 3.56 10.05 13.08 21.04 24.28 22.33 -12.30%
DPS 3.20 3.87 5.20 8.93 13.33 12.00 4.00 -3.64%
NAPS 1.56 1.47 1.45 1.39 1.33 1.20 1.01 7.50%
Adjusted Per Share Value based on latest NOSH - 433,378
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.03 21.44 32.94 41.42 67.25 84.70 83.95 -9.85%
EPS 10.04 3.52 9.91 12.90 20.63 23.49 21.48 -11.89%
DPS 3.17 3.82 5.13 8.81 13.15 11.61 3.85 -3.18%
NAPS 1.5435 1.4505 1.4307 1.3711 1.3117 1.1612 0.9714 8.01%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.77 0.595 0.75 0.905 1.13 1.47 1.30 -
P/RPS 1.69 2.74 2.25 2.16 1.66 1.68 1.49 2.11%
P/EPS 7.59 16.69 7.46 6.92 5.40 6.05 5.82 4.52%
EY 13.18 5.99 13.40 14.45 18.51 16.52 17.18 -4.31%
DY 4.16 6.50 6.93 9.87 11.80 8.16 3.08 5.13%
P/NAPS 0.49 0.40 0.52 0.65 0.85 1.23 1.29 -14.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 26/11/19 28/11/18 22/11/17 17/11/16 19/11/15 -
Price 0.78 0.60 0.75 0.79 1.01 1.46 1.38 -
P/RPS 1.71 2.76 2.25 1.88 1.48 1.67 1.58 1.32%
P/EPS 7.69 16.83 7.46 6.04 4.83 6.01 6.18 3.70%
EY 13.01 5.94 13.40 16.55 20.71 16.63 16.18 -3.56%
DY 4.10 6.44 6.93 11.31 13.20 8.22 2.90 5.93%
P/NAPS 0.50 0.41 0.52 0.57 0.76 1.22 1.37 -15.45%

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