[TAMBUN] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.91%
YoY- 65.76%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 200,621 281,083 209,598 110,661 151,399 196,998 303,318 -6.65%
PBT 55,689 103,562 62,518 32,905 59,598 80,671 130,737 -13.25%
Tax -15,181 -26,970 -16,611 -6,983 -14,413 -22,716 -27,443 -9.39%
NP 40,508 76,592 45,907 25,922 45,185 57,955 103,294 -14.43%
-
NP to SH 41,890 77,532 46,773 27,564 45,520 57,920 102,764 -13.88%
-
Tax Rate 27.26% 26.04% 26.57% 21.22% 24.18% 28.16% 20.99% -
Total Cost 160,113 204,491 163,691 84,739 106,214 139,043 200,024 -3.63%
-
Net Worth 746,830 729,257 678,064 637,212 628,506 602,339 576,255 4.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 4,334 8,666 12,998 -
Div Payout % - - - - 9.52% 14.96% 12.65% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 746,830 729,257 678,064 637,212 628,506 602,339 576,255 4.41%
NOSH 439,312 438,439 434,837 433,874 433,455 433,378 433,302 0.22%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.19% 27.25% 21.90% 23.42% 29.84% 29.42% 34.05% -
ROE 5.61% 10.63% 6.90% 4.33% 7.24% 9.62% 17.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.67 63.98 48.22 25.53 34.93 45.46 70.01 -6.86%
EPS 9.54 17.65 10.76 6.36 10.50 13.37 23.72 -14.07%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 3.00 -
NAPS 1.70 1.66 1.56 1.47 1.45 1.39 1.33 4.17%
Adjusted Per Share Value based on latest NOSH - 438,439
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.67 63.98 47.71 25.19 34.46 44.84 69.04 -6.65%
EPS 9.54 17.65 10.65 6.27 10.36 13.18 23.39 -13.87%
DPS 0.00 0.00 0.00 0.00 0.99 1.97 2.96 -
NAPS 1.70 1.66 1.5435 1.4505 1.4307 1.3711 1.3117 4.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.885 0.725 0.77 0.595 0.75 0.905 1.13 -
P/RPS 1.94 1.13 1.60 2.33 2.15 1.99 1.61 3.15%
P/EPS 9.28 4.11 7.16 9.36 7.14 6.77 4.76 11.76%
EY 10.77 24.34 13.98 10.69 14.00 14.77 20.99 -10.52%
DY 0.00 0.00 0.00 0.00 1.33 2.21 2.65 -
P/NAPS 0.52 0.44 0.49 0.40 0.52 0.65 0.85 -7.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 22/11/17 -
Price 0.845 0.725 0.78 0.60 0.75 0.79 1.01 -
P/RPS 1.85 1.13 1.62 2.35 2.15 1.74 1.44 4.26%
P/EPS 8.86 4.11 7.25 9.44 7.14 5.91 4.26 12.97%
EY 11.28 24.34 13.80 10.60 14.00 16.92 23.48 -11.49%
DY 0.00 0.00 0.00 0.00 1.33 2.53 2.97 -
P/NAPS 0.50 0.44 0.50 0.41 0.52 0.57 0.76 -6.73%

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