[TAMBUN] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -20.01%
YoY- -16.61%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 107,522 61,241 40,032 42,868 60,535 81,754 91,050 2.80%
PBT 37,959 19,191 18,159 17,573 20,220 40,347 39,315 -0.58%
Tax -9,661 -5,715 -2,702 -4,713 -4,801 -5,233 -8,947 1.28%
NP 28,298 13,476 15,457 12,860 15,419 35,114 30,368 -1.16%
-
NP to SH 28,520 13,691 15,977 12,856 15,417 34,793 30,347 -1.02%
-
Tax Rate 25.45% 29.78% 14.88% 26.82% 23.74% 12.97% 22.76% -
Total Cost 79,224 47,765 24,575 30,008 45,116 46,640 60,682 4.53%
-
Net Worth 705,249 651,516 641,510 606,624 580,625 537,904 457,748 7.46%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 705,249 651,516 641,510 606,624 580,625 537,904 457,748 7.46%
NOSH 436,040 434,492 433,455 433,378 433,302 426,907 423,840 0.47%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 26.32% 22.00% 38.61% 30.00% 25.47% 42.95% 33.35% -
ROE 4.04% 2.10% 2.49% 2.12% 2.66% 6.47% 6.63% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 24.70 14.10 9.24 9.89 13.97 19.15 21.48 2.35%
EPS 6.55 3.15 3.69 2.97 3.56 8.15 7.16 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.50 1.48 1.40 1.34 1.26 1.08 6.98%
Adjusted Per Share Value based on latest NOSH - 433,378
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 24.48 13.94 9.11 9.76 13.78 18.61 20.73 2.80%
EPS 6.49 3.12 3.64 2.93 3.51 7.92 6.91 -1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6053 1.483 1.4603 1.3809 1.3217 1.2244 1.042 7.46%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.725 0.675 0.72 0.755 1.02 1.39 1.41 -
P/RPS 2.94 4.79 7.80 7.63 7.30 7.26 6.56 -12.50%
P/EPS 11.07 21.41 19.53 25.45 28.67 17.06 19.69 -9.14%
EY 9.04 4.67 5.12 3.93 3.49 5.86 5.08 10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.49 0.54 0.76 1.10 1.31 -16.29%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 26/02/20 22/02/19 27/02/18 23/02/17 29/02/16 -
Price 0.75 0.64 0.665 0.785 0.885 1.41 1.35 -
P/RPS 3.04 4.54 7.20 7.93 6.33 7.36 6.28 -11.37%
P/EPS 11.45 20.30 18.04 26.46 24.87 17.30 18.85 -7.96%
EY 8.73 4.93 5.54 3.78 4.02 5.78 5.30 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.56 0.66 1.12 1.25 -15.33%

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