[TAMBUN] YoY Cumulative 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- 60.81%
YoY- -37.47%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 148,357 70,629 108,531 136,463 221,564 279,082 276,601 -9.85%
PBT 43,327 14,746 42,025 60,451 90,390 108,418 96,429 -12.47%
Tax -10,896 -4,281 -9,700 -17,915 -22,210 -30,304 -24,852 -12.82%
NP 32,431 10,465 32,325 42,536 68,180 78,114 71,577 -12.35%
-
NP to SH 33,082 11,587 32,664 42,503 67,971 77,410 70,770 -11.89%
-
Tax Rate 25.15% 29.03% 23.08% 29.64% 24.57% 27.95% 25.77% -
Total Cost 115,926 60,164 76,206 93,927 153,384 200,968 205,024 -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 10,431 12,570 16,904 29,033 43,327 38,258 12,675 -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 4.88% 1.82% 5.20% 7.06% 11.80% 15.17% 16.58% -
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 34.13 16.29 25.04 31.49 51.14 65.65 65.47 -10.27%
EPS 7.61 2.67 7.54 9.81 15.78 18.21 16.75 -12.31%
DPS 2.40 2.90 3.90 6.70 10.00 9.00 3.00 -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 33.77 16.08 24.70 31.06 50.43 63.53 62.96 -9.85%
EPS 7.53 2.64 7.44 9.67 15.47 17.62 16.11 -11.89%
DPS 2.37 2.86 3.85 6.61 9.86 8.71 2.89 -3.24%
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 2.26 3.65 3.00 2.87 2.21 2.24 1.99 2.14%
P/EPS 10.12 22.26 9.95 9.23 7.20 8.07 7.76 4.52%
EY 9.88 4.49 10.05 10.84 13.88 12.39 12.88 -4.31%
DY 3.12 4.87 5.20 7.40 8.85 6.12 2.31 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 2.29 3.68 3.00 2.51 1.98 2.22 2.11 1.37%
P/EPS 10.25 22.45 9.95 8.05 6.44 8.02 8.24 3.70%
EY 9.76 4.46 10.05 12.42 15.53 12.47 12.14 -3.56%
DY 3.08 4.83 5.20 8.48 9.90 6.16 2.17 6.00%
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