[TAMBUN] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -10.18%
YoY- -21.41%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 281,083 209,598 110,661 151,399 196,998 303,318 370,132 -4.48%
PBT 103,562 62,518 32,905 59,598 80,671 130,737 147,733 -5.74%
Tax -26,970 -16,611 -6,983 -14,413 -22,716 -27,443 -39,251 -6.05%
NP 76,592 45,907 25,922 45,185 57,955 103,294 108,482 -5.63%
-
NP to SH 77,532 46,773 27,564 45,520 57,920 102,764 107,758 -5.33%
-
Tax Rate 26.04% 26.57% 21.22% 24.18% 28.16% 20.99% 26.57% -
Total Cost 204,491 163,691 84,739 106,214 139,043 200,024 261,650 -4.02%
-
Net Worth 729,257 678,064 637,212 628,506 602,339 576,255 511,317 6.09%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 4,334 8,666 12,998 12,782 -
Div Payout % - - - 9.52% 14.96% 12.65% 11.86% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 729,257 678,064 637,212 628,506 602,339 576,255 511,317 6.09%
NOSH 438,439 434,837 433,874 433,455 433,378 433,302 426,097 0.47%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 27.25% 21.90% 23.42% 29.84% 29.42% 34.05% 29.31% -
ROE 10.63% 6.90% 4.33% 7.24% 9.62% 17.83% 21.07% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 63.98 48.22 25.53 34.93 45.46 70.01 86.87 -4.96%
EPS 17.65 10.76 6.36 10.50 13.37 23.72 25.29 -5.81%
DPS 0.00 0.00 0.00 1.00 2.00 3.00 3.00 -
NAPS 1.66 1.56 1.47 1.45 1.39 1.33 1.20 5.55%
Adjusted Per Share Value based on latest NOSH - 433,455
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 63.98 47.71 25.19 34.46 44.84 69.04 84.25 -4.48%
EPS 17.65 10.65 6.27 10.36 13.18 23.39 24.53 -5.33%
DPS 0.00 0.00 0.00 0.99 1.97 2.96 2.91 -
NAPS 1.66 1.5435 1.4505 1.4307 1.3711 1.3117 1.1639 6.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.725 0.77 0.595 0.75 0.905 1.13 1.47 -
P/RPS 1.13 1.60 2.33 2.15 1.99 1.61 1.69 -6.48%
P/EPS 4.11 7.16 9.36 7.14 6.77 4.76 5.81 -5.60%
EY 24.34 13.98 10.69 14.00 14.77 20.99 17.20 5.95%
DY 0.00 0.00 0.00 1.33 2.21 2.65 2.04 -
P/NAPS 0.44 0.49 0.40 0.52 0.65 0.85 1.23 -15.73%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 22/11/17 17/11/16 -
Price 0.725 0.78 0.60 0.75 0.79 1.01 1.46 -
P/RPS 1.13 1.62 2.35 2.15 1.74 1.44 1.68 -6.39%
P/EPS 4.11 7.25 9.44 7.14 5.91 4.26 5.77 -5.49%
EY 24.34 13.80 10.60 14.00 16.92 23.48 17.32 5.83%
DY 0.00 0.00 0.00 1.33 2.53 2.97 2.05 -
P/NAPS 0.44 0.50 0.41 0.52 0.57 0.76 1.22 -15.62%

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