[TAMBUN] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -29.87%
YoY- -57.42%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 57,721 53,927 107,522 61,241 40,032 42,868 60,535 -0.78%
PBT 17,288 17,196 37,959 19,191 18,159 17,573 20,220 -2.57%
Tax -6,330 -5,379 -9,661 -5,715 -2,702 -4,713 -4,801 4.71%
NP 10,958 11,817 28,298 13,476 15,457 12,860 15,419 -5.53%
-
NP to SH 11,213 12,145 28,520 13,691 15,977 12,856 15,417 -5.16%
-
Tax Rate 36.61% 31.28% 25.45% 29.78% 14.88% 26.82% 23.74% -
Total Cost 46,763 42,110 79,224 47,765 24,575 30,008 45,116 0.59%
-
Net Worth 751,223 742,437 705,249 651,516 641,510 606,624 580,625 4.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 751,223 742,437 705,249 651,516 641,510 606,624 580,625 4.38%
NOSH 439,312 438,439 436,040 434,492 433,455 433,378 433,302 0.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.98% 21.91% 26.32% 22.00% 38.61% 30.00% 25.47% -
ROE 1.49% 1.64% 4.04% 2.10% 2.49% 2.12% 2.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.14 12.28 24.70 14.10 9.24 9.89 13.97 -1.01%
EPS 2.55 2.76 6.55 3.15 3.69 2.97 3.56 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.62 1.50 1.48 1.40 1.34 4.14%
Adjusted Per Share Value based on latest NOSH - 438,439
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.14 12.28 24.48 13.94 9.11 9.76 13.78 -0.78%
EPS 2.55 2.76 6.49 3.12 3.64 2.93 3.51 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.6053 1.483 1.4603 1.3809 1.3217 4.38%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.85 0.765 0.725 0.675 0.72 0.755 1.02 -
P/RPS 6.47 6.23 2.94 4.79 7.80 7.63 7.30 -1.99%
P/EPS 33.30 27.67 11.07 21.41 19.53 25.45 28.67 2.52%
EY 3.00 3.61 9.04 4.67 5.12 3.93 3.49 -2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.45 0.45 0.49 0.54 0.76 -6.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 13/02/23 24/02/22 25/02/21 26/02/20 22/02/19 27/02/18 -
Price 0.905 0.95 0.75 0.64 0.665 0.785 0.885 -
P/RPS 6.89 7.74 3.04 4.54 7.20 7.93 6.33 1.42%
P/EPS 35.46 34.36 11.45 20.30 18.04 26.46 24.87 6.08%
EY 2.82 2.91 8.73 4.93 5.54 3.78 4.02 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.46 0.43 0.45 0.56 0.66 -3.58%

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