[TAMBUN] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -5.92%
YoY- -32.09%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 65,583 33,830 42,393 33,117 48,245 70,973 85,435 -4.30%
PBT 22,855 9,976 13,319 13,458 21,283 31,830 32,174 -5.53%
Tax -5,803 -2,349 -3,446 -2,888 -5,203 -7,950 -6,658 -2.26%
NP 17,052 7,627 9,873 10,570 16,080 23,880 25,516 -6.49%
-
NP to SH 17,318 7,852 10,097 10,915 16,072 23,886 25,225 -6.07%
-
Tax Rate 25.39% 23.55% 25.87% 21.46% 24.45% 24.98% 20.69% -
Total Cost 48,531 26,203 32,520 22,547 32,165 47,093 59,919 -3.45%
-
Net Worth 729,257 678,064 637,212 628,506 602,339 576,255 511,317 6.09%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 4,334 8,666 12,998 12,782 -
Div Payout % - - - 39.71% 53.92% 54.42% 50.68% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 729,257 678,064 637,212 628,506 602,339 576,255 511,317 6.09%
NOSH 438,439 434,837 433,874 433,455 433,378 433,302 426,097 0.47%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 26.00% 22.55% 23.29% 31.92% 33.33% 33.65% 29.87% -
ROE 2.37% 1.16% 1.58% 1.74% 2.67% 4.15% 4.93% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.93 7.78 9.78 7.64 11.13 16.38 20.05 -4.79%
EPS 3.94 1.81 2.33 2.52 3.71 5.51 5.92 -6.55%
DPS 0.00 0.00 0.00 1.00 2.00 3.00 3.00 -
NAPS 1.66 1.56 1.47 1.45 1.39 1.33 1.20 5.55%
Adjusted Per Share Value based on latest NOSH - 433,455
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.93 7.70 9.65 7.54 10.98 16.16 19.45 -4.31%
EPS 3.94 1.79 2.30 2.48 3.66 5.44 5.74 -6.07%
DPS 0.00 0.00 0.00 0.99 1.97 2.96 2.91 -
NAPS 1.66 1.5435 1.4505 1.4307 1.3711 1.3117 1.1639 6.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.725 0.77 0.595 0.75 0.905 1.13 1.47 -
P/RPS 4.86 9.89 6.08 9.82 8.13 6.90 7.33 -6.61%
P/EPS 18.39 42.62 25.54 29.78 24.40 20.50 24.83 -4.87%
EY 5.44 2.35 3.91 3.36 4.10 4.88 4.03 5.12%
DY 0.00 0.00 0.00 1.33 2.21 2.65 2.04 -
P/NAPS 0.44 0.49 0.40 0.52 0.65 0.85 1.23 -15.73%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 22/11/17 17/11/16 -
Price 0.725 0.78 0.60 0.75 0.79 1.01 1.46 -
P/RPS 4.86 10.02 6.14 9.82 7.10 6.17 7.28 -6.51%
P/EPS 18.39 43.18 25.76 29.78 21.30 18.32 24.66 -4.76%
EY 5.44 2.32 3.88 3.36 4.69 5.46 4.05 5.03%
DY 0.00 0.00 0.00 1.33 2.53 2.97 2.05 -
P/NAPS 0.44 0.50 0.41 0.52 0.57 0.76 1.22 -15.62%

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