[TAMBUN] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 18.89%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 42,393 33,117 48,245 70,973 85,435 86,182 116,774 -15.52%
PBT 13,319 13,458 21,283 31,830 32,174 32,914 34,757 -14.76%
Tax -3,446 -2,888 -5,203 -7,950 -6,658 -9,041 -9,001 -14.77%
NP 9,873 10,570 16,080 23,880 25,516 23,873 25,756 -14.75%
-
NP to SH 10,097 10,915 16,072 23,886 25,225 23,779 25,535 -14.31%
-
Tax Rate 25.87% 21.46% 24.45% 24.98% 20.69% 27.47% 25.90% -
Total Cost 32,520 22,547 32,165 47,093 59,919 62,309 91,018 -15.74%
-
Net Worth 637,212 628,506 602,339 576,255 511,317 428,106 377,688 9.09%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 4,334 8,666 12,998 12,782 12,716 12,315 -
Div Payout % - 39.71% 53.92% 54.42% 50.68% 53.48% 48.23% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 637,212 628,506 602,339 576,255 511,317 428,106 377,688 9.09%
NOSH 433,874 433,455 433,378 433,302 426,097 423,868 410,530 0.92%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 23.29% 31.92% 33.33% 33.65% 29.87% 27.70% 22.06% -
ROE 1.58% 1.74% 2.67% 4.15% 4.93% 5.55% 6.76% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.78 7.64 11.13 16.38 20.05 20.33 28.44 -16.28%
EPS 2.33 2.52 3.71 5.51 5.92 5.61 6.22 -15.08%
DPS 0.00 1.00 2.00 3.00 3.00 3.00 3.00 -
NAPS 1.47 1.45 1.39 1.33 1.20 1.01 0.92 8.11%
Adjusted Per Share Value based on latest NOSH - 433,302
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.65 7.54 10.98 16.16 19.45 19.62 26.58 -15.52%
EPS 2.30 2.48 3.66 5.44 5.74 5.41 5.81 -14.29%
DPS 0.00 0.99 1.97 2.96 2.91 2.89 2.80 -
NAPS 1.4505 1.4307 1.3711 1.3117 1.1639 0.9745 0.8597 9.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.595 0.75 0.905 1.13 1.47 1.30 2.57 -
P/RPS 6.08 9.82 8.13 6.90 7.33 6.39 9.04 -6.39%
P/EPS 25.54 29.78 24.40 20.50 24.83 23.17 41.32 -7.69%
EY 3.91 3.36 4.10 4.88 4.03 4.32 2.42 8.31%
DY 0.00 1.33 2.21 2.65 2.04 2.31 1.17 -
P/NAPS 0.40 0.52 0.65 0.85 1.23 1.29 2.79 -27.63%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 28/11/18 22/11/17 17/11/16 19/11/15 18/11/14 -
Price 0.60 0.75 0.79 1.01 1.46 1.38 2.11 -
P/RPS 6.14 9.82 7.10 6.17 7.28 6.79 7.42 -3.10%
P/EPS 25.76 29.78 21.30 18.32 24.66 24.60 33.92 -4.47%
EY 3.88 3.36 4.69 5.46 4.05 4.07 2.95 4.66%
DY 0.00 1.33 2.53 2.97 2.05 2.17 1.42 -
P/NAPS 0.41 0.52 0.57 0.76 1.22 1.37 2.29 -24.90%

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