[TAMBUN] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 17.63%
YoY- -39.31%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 195,592 231,414 197,809 94,172 144,708 181,950 295,418 -6.63%
PBT 51,324 87,470 57,769 19,661 56,033 80,601 120,520 -13.25%
Tax -13,069 -23,078 -14,528 -5,708 -12,933 -23,886 -29,613 -12.73%
NP 38,254 64,392 43,241 13,953 43,100 56,714 90,906 -13.42%
-
NP to SH 39,660 65,349 44,109 15,449 43,552 56,670 90,628 -12.86%
-
Tax Rate 25.46% 26.38% 25.15% 29.03% 23.08% 29.63% 24.57% -
Total Cost 157,337 167,022 154,568 80,218 101,608 125,236 204,512 -4.27%
-
Net Worth 746,830 729,257 678,064 637,212 628,506 602,339 576,255 4.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 32,801 34,559 13,909 16,761 22,539 38,711 57,769 -8.99%
Div Payout % 82.71% 52.88% 31.53% 108.49% 51.75% 68.31% 63.74% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 746,830 729,257 678,064 637,212 628,506 602,339 576,255 4.41%
NOSH 439,312 438,439 434,837 433,874 433,455 433,378 433,302 0.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 19.56% 27.83% 21.86% 14.82% 29.78% 31.17% 30.77% -
ROE 5.31% 8.96% 6.51% 2.42% 6.93% 9.41% 15.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.52 52.68 45.51 21.72 33.38 41.99 68.18 -6.85%
EPS 9.03 14.93 10.15 3.56 10.05 13.08 21.04 -13.14%
DPS 7.47 7.87 3.20 3.87 5.20 8.93 13.33 -9.19%
NAPS 1.70 1.66 1.56 1.47 1.45 1.39 1.33 4.17%
Adjusted Per Share Value based on latest NOSH - 439,312
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 44.52 52.68 45.03 21.44 32.94 41.42 67.25 -6.64%
EPS 9.03 14.93 10.04 3.52 9.91 12.90 20.63 -12.85%
DPS 7.47 7.87 3.17 3.82 5.13 8.81 13.15 -8.99%
NAPS 1.70 1.66 1.5435 1.4505 1.4307 1.3711 1.3117 4.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.885 0.725 0.77 0.595 0.75 0.905 1.13 -
P/RPS 1.99 1.38 1.69 2.74 2.25 2.16 1.66 3.06%
P/EPS 9.80 4.87 7.59 16.69 7.46 6.92 5.40 10.43%
EY 10.20 20.52 13.18 5.99 13.40 14.45 18.51 -9.45%
DY 8.44 10.85 4.16 6.50 6.93 9.87 11.80 -5.42%
P/NAPS 0.52 0.44 0.49 0.40 0.52 0.65 0.85 -7.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 22/11/17 -
Price 0.845 0.725 0.78 0.60 0.75 0.79 1.01 -
P/RPS 1.90 1.38 1.71 2.76 2.25 1.88 1.48 4.24%
P/EPS 9.36 4.87 7.69 16.83 7.46 6.04 4.83 11.65%
EY 10.68 20.52 13.01 5.94 13.40 16.55 20.71 -10.44%
DY 8.84 10.85 4.10 6.44 6.93 11.31 13.20 -6.46%
P/NAPS 0.50 0.44 0.50 0.41 0.52 0.57 0.76 -6.73%

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