[TAMBUN] YoY Cumulative 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- 93.76%
YoY- -93.15%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 98,484 107,978 114,527 28,236 75,414 88,218 150,591 -6.83%
PBT 22,108 42,748 33,351 1,427 28,567 39,168 58,560 -14.97%
Tax -5,930 -11,506 -8,547 -835 -6,812 -12,712 -14,260 -13.59%
NP 16,178 31,242 24,804 592 21,755 26,456 44,300 -15.44%
-
NP to SH 16,858 31,694 25,230 1,490 21,749 26,431 44,085 -14.79%
-
Tax Rate 26.82% 26.92% 25.63% 58.51% 23.85% 32.46% 24.35% -
Total Cost 82,306 76,736 89,723 27,644 53,659 61,762 106,291 -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 24,601 25,803 10,431 12,570 12,569 20,365 30,077 -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 2.30% 4.47% 3.72% 0.23% 3.53% 4.49% 8.02% -
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 22.42 24.69 26.35 6.51 17.40 20.36 35.05 -7.17%
EPS 3.84 7.26 5.80 0.34 5.02 6.10 10.26 -15.10%
DPS 5.60 5.90 2.40 2.90 2.90 4.70 7.00 -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 22.42 24.58 26.07 6.43 17.17 20.08 34.28 -6.82%
EPS 3.84 7.21 5.74 0.34 4.95 6.02 10.04 -14.79%
DPS 5.60 5.87 2.37 2.86 2.86 4.64 6.85 -3.30%
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 3.90 3.34 2.50 7.83 4.43 4.00 4.08 -0.74%
P/EPS 22.80 11.38 11.37 148.36 15.35 13.36 13.94 8.54%
EY 4.39 8.78 8.80 0.67 6.52 7.48 7.17 -7.84%
DY 6.40 7.15 3.64 5.69 3.77 5.77 4.90 4.54%
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 3.90 3.44 2.58 8.14 4.40 4.86 3.48 1.91%
P/EPS 22.80 11.73 11.71 154.18 15.25 16.23 11.89 11.45%
EY 4.39 8.53 8.54 0.65 6.56 6.16 8.41 -10.26%
DY 6.40 6.94 3.53 5.47 3.79 4.75 5.74 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