[TAMBUN] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1300.42%
YoY- -7.49%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 48,210 65,583 33,830 42,393 33,117 48,245 70,973 -6.23%
PBT 16,385 22,855 9,976 13,319 13,458 21,283 31,830 -10.47%
Tax -3,872 -5,803 -2,349 -3,446 -2,888 -5,203 -7,950 -11.29%
NP 12,513 17,052 7,627 9,873 10,570 16,080 23,880 -10.20%
-
NP to SH 12,887 17,318 7,852 10,097 10,915 16,072 23,886 -9.76%
-
Tax Rate 23.63% 25.39% 23.55% 25.87% 21.46% 24.45% 24.98% -
Total Cost 35,697 48,531 26,203 32,520 22,547 32,165 47,093 -4.51%
-
Net Worth 746,830 729,257 678,064 637,212 628,506 602,339 576,255 4.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 4,334 8,666 12,998 -
Div Payout % - - - - 39.71% 53.92% 54.42% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 746,830 729,257 678,064 637,212 628,506 602,339 576,255 4.41%
NOSH 439,312 438,439 434,837 433,874 433,455 433,378 433,302 0.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 25.96% 26.00% 22.55% 23.29% 31.92% 33.33% 33.65% -
ROE 1.73% 2.37% 1.16% 1.58% 1.74% 2.67% 4.15% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.97 14.93 7.78 9.78 7.64 11.13 16.38 -6.46%
EPS 2.93 3.94 1.81 2.33 2.52 3.71 5.51 -9.98%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 3.00 -
NAPS 1.70 1.66 1.56 1.47 1.45 1.39 1.33 4.17%
Adjusted Per Share Value based on latest NOSH - 433,874
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.97 14.93 7.70 9.65 7.54 10.98 16.16 -6.24%
EPS 2.93 3.94 1.79 2.30 2.48 3.66 5.44 -9.79%
DPS 0.00 0.00 0.00 0.00 0.99 1.97 2.96 -
NAPS 1.70 1.66 1.5435 1.4505 1.4307 1.3711 1.3117 4.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.885 0.725 0.77 0.595 0.75 0.905 1.13 -
P/RPS 8.06 4.86 9.89 6.08 9.82 8.13 6.90 2.62%
P/EPS 30.17 18.39 42.62 25.54 29.78 24.40 20.50 6.64%
EY 3.31 5.44 2.35 3.91 3.36 4.10 4.88 -6.26%
DY 0.00 0.00 0.00 0.00 1.33 2.21 2.65 -
P/NAPS 0.52 0.44 0.49 0.40 0.52 0.65 0.85 -7.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 22/11/17 -
Price 0.845 0.725 0.78 0.60 0.75 0.79 1.01 -
P/RPS 7.70 4.86 10.02 6.14 9.82 7.10 6.17 3.75%
P/EPS 28.81 18.39 43.18 25.76 29.78 21.30 18.32 7.83%
EY 3.47 5.44 2.32 3.88 3.36 4.69 5.46 -7.27%
DY 0.00 0.00 0.00 0.00 1.33 2.53 2.97 -
P/NAPS 0.50 0.44 0.50 0.41 0.52 0.57 0.76 -6.73%

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