[TAMBUN] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -79.24%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 14,100 35,322 40,079 79,490 89,315 130,405 112,019 -29.18%
PBT 971 13,365 16,932 30,839 32,056 41,286 35,283 -45.02%
Tax -664 -3,215 -5,572 -7,546 -8,210 -10,911 -9,876 -36.20%
NP 307 10,150 11,360 23,293 23,846 30,375 25,407 -52.06%
-
NP to SH 769 10,147 11,356 23,291 23,619 29,906 25,288 -44.10%
-
Tax Rate 68.38% 24.06% 32.91% 24.47% 25.61% 26.43% 27.99% -
Total Cost 13,793 25,172 28,719 56,197 65,469 100,030 86,612 -26.35%
-
Net Worth 641,514 619,731 593,624 427,718 483,405 425,423 335,332 11.40%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 28,221 - -
Div Payout % - - - - - 94.37% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 641,514 619,731 593,624 427,718 483,405 425,423 335,332 11.40%
NOSH 433,455 433,408 433,302 427,718 424,039 421,211 394,508 1.58%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.18% 28.74% 28.34% 29.30% 26.70% 23.29% 22.68% -
ROE 0.12% 1.64% 1.91% 5.45% 4.89% 7.03% 7.54% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.25 8.15 9.25 18.58 21.06 30.96 28.39 -30.29%
EPS 0.18 2.34 2.62 5.44 5.57 7.10 6.41 -44.83%
DPS 0.00 0.00 0.00 0.00 0.00 6.70 0.00 -
NAPS 1.48 1.43 1.37 1.00 1.14 1.01 0.85 9.67%
Adjusted Per Share Value based on latest NOSH - 427,718
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.21 8.04 9.12 18.09 20.33 29.68 25.50 -29.18%
EPS 0.18 2.31 2.58 5.30 5.38 6.81 5.76 -43.84%
DPS 0.00 0.00 0.00 0.00 0.00 6.42 0.00 -
NAPS 1.4603 1.4107 1.3513 0.9736 1.1004 0.9684 0.7633 11.40%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.47 0.775 0.80 1.48 1.45 1.80 1.95 -
P/RPS 14.45 9.51 8.65 7.96 6.88 5.81 6.87 13.17%
P/EPS 264.92 33.10 30.53 27.18 26.03 25.35 30.42 43.38%
EY 0.38 3.02 3.28 3.68 3.84 3.94 3.29 -30.19%
DY 0.00 0.00 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.32 0.54 0.58 1.48 1.27 1.78 2.29 -27.94%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 28/05/19 28/05/18 18/05/17 18/05/16 29/04/15 28/04/14 -
Price 0.53 0.75 0.825 1.54 1.38 1.77 1.98 -
P/RPS 16.29 9.20 8.92 8.29 6.55 5.72 6.97 15.18%
P/EPS 298.74 32.03 31.48 28.28 24.78 24.93 30.89 45.91%
EY 0.33 3.12 3.18 3.54 4.04 4.01 3.24 -31.63%
DY 0.00 0.00 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.36 0.52 0.60 1.54 1.21 1.75 2.33 -26.72%

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