[TAMBUN] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -11.02%
YoY- -28.6%
Quarter Report
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 47,510 53,296 47,482 14,100 35,322 40,079 79,490 -8.21%
PBT 14,822 20,426 13,862 971 13,365 16,932 30,839 -11.49%
Tax -4,341 -5,507 -3,933 -664 -3,215 -5,572 -7,546 -8.79%
NP 10,481 14,919 9,929 307 10,150 11,360 23,293 -12.45%
-
NP to SH 10,807 15,135 10,136 769 10,147 11,356 23,291 -12.00%
-
Tax Rate 29.29% 26.96% 28.37% 68.38% 24.06% 32.91% 24.47% -
Total Cost 37,029 38,377 37,553 13,793 25,172 28,719 56,197 -6.71%
-
Net Worth 755,616 719,553 664,967 641,514 619,731 593,624 427,718 9.94%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 755,616 719,553 664,967 641,514 619,731 593,624 427,718 9.94%
NOSH 439,312 436,225 434,642 433,455 433,408 433,302 427,718 0.44%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 22.06% 27.99% 20.91% 2.18% 28.74% 28.34% 29.30% -
ROE 1.43% 2.10% 1.52% 0.12% 1.64% 1.91% 5.45% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.81 12.22 10.92 3.25 8.15 9.25 18.58 -8.62%
EPS 2.46 3.47 2.33 0.18 2.34 2.62 5.44 -12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.65 1.53 1.48 1.43 1.37 1.00 9.45%
Adjusted Per Share Value based on latest NOSH - 439,312
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.81 12.13 10.81 3.21 8.04 9.12 18.09 -8.21%
EPS 2.46 3.45 2.31 0.18 2.31 2.58 5.30 -12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.6379 1.5137 1.4603 1.4107 1.3513 0.9736 9.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.84 0.83 0.655 0.47 0.775 0.80 1.48 -
P/RPS 7.77 6.79 6.00 14.45 9.51 8.65 7.96 -0.40%
P/EPS 34.15 23.92 28.09 264.92 33.10 30.53 27.18 3.87%
EY 2.93 4.18 3.56 0.38 3.02 3.28 3.68 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.43 0.32 0.54 0.58 1.48 -16.81%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 25/06/20 28/05/19 28/05/18 18/05/17 -
Price 0.865 0.98 0.655 0.53 0.75 0.825 1.54 -
P/RPS 8.00 8.02 6.00 16.29 9.20 8.92 8.29 -0.59%
P/EPS 35.16 28.24 28.09 298.74 32.03 31.48 28.28 3.69%
EY 2.84 3.54 3.56 0.33 3.12 3.18 3.54 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.43 0.36 0.52 0.60 1.54 -17.08%

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