[TAMBUN] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.09%
YoY- -36.86%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 218,161 101,385 166,527 219,726 317,780 370,879 417,279 -10.23%
PBT 65,861 33,044 67,423 91,218 131,081 148,473 133,403 -11.08%
Tax -17,708 -6,425 -16,728 -25,463 -26,151 -41,634 -33,477 -10.06%
NP 48,153 26,619 50,695 65,755 104,930 106,839 99,926 -11.44%
-
NP to SH 49,018 28,382 50,677 65,734 104,103 106,312 98,404 -10.95%
-
Tax Rate 26.89% 19.44% 24.81% 27.91% 19.95% 28.04% 25.09% -
Total Cost 170,008 74,766 115,832 153,971 212,850 264,040 317,353 -9.87%
-
Net Worth 678,041 641,514 615,491 589,291 551,828 488,852 417,633 8.40%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 4,334 8,666 12,998 12,782 12,716 40,537 -
Div Payout % - 15.27% 17.10% 19.77% 12.28% 11.96% 41.19% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 678,041 641,514 615,491 589,291 551,828 488,852 417,633 8.40%
NOSH 434,642 433,455 433,452 433,302 431,115 425,089 421,851 0.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.07% 26.26% 30.44% 29.93% 33.02% 28.81% 23.95% -
ROE 7.23% 4.42% 8.23% 11.15% 18.87% 21.75% 23.56% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 50.19 23.39 38.42 50.71 73.71 87.25 98.92 -10.68%
EPS 11.28 6.55 11.69 15.17 24.15 25.01 23.33 -11.39%
DPS 0.00 1.00 2.00 3.00 3.00 3.00 9.61 -
NAPS 1.56 1.48 1.42 1.36 1.28 1.15 0.99 7.86%
Adjusted Per Share Value based on latest NOSH - 433,302
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 49.66 23.08 37.91 50.02 72.34 84.42 94.98 -10.23%
EPS 11.16 6.46 11.54 14.96 23.70 24.20 22.40 -10.95%
DPS 0.00 0.99 1.97 2.96 2.91 2.89 9.23 -
NAPS 1.5434 1.4603 1.401 1.3414 1.2561 1.1128 0.9507 8.40%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.66 0.51 0.77 0.815 1.43 1.40 1.66 -
P/RPS 1.31 2.18 2.00 1.61 1.94 1.60 1.68 -4.05%
P/EPS 5.85 7.79 6.59 5.37 5.92 5.60 7.12 -3.21%
EY 17.09 12.84 15.18 18.61 16.89 17.86 14.05 3.31%
DY 0.00 1.96 2.60 3.68 2.10 2.14 5.79 -
P/NAPS 0.42 0.34 0.54 0.60 1.12 1.22 1.68 -20.61%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 -
Price 0.68 0.53 0.765 0.99 1.22 1.47 1.43 -
P/RPS 1.35 2.27 1.99 1.95 1.66 1.68 1.45 -1.18%
P/EPS 6.03 8.09 6.54 6.53 5.05 5.88 6.13 -0.27%
EY 16.58 12.35 15.28 15.32 19.79 17.01 16.31 0.27%
DY 0.00 1.89 2.61 3.03 2.46 2.04 6.72 -
P/NAPS 0.44 0.36 0.54 0.73 0.95 1.28 1.44 -17.91%

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