[TAMBUN] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 8.11%
YoY- 92.24%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 221,702 261,693 165,252 127,341 174,574 241,705 351,011 -7.36%
PBT 77,195 87,850 46,828 47,790 74,457 95,781 147,548 -10.23%
Tax -21,522 -22,131 -13,265 -9,851 -20,271 -24,819 -34,873 -7.72%
NP 55,673 65,719 33,563 37,939 54,186 70,962 112,675 -11.08%
-
NP to SH 56,829 66,601 34,645 39,263 54,150 70,749 111,875 -10.67%
-
Tax Rate 27.88% 25.19% 28.33% 20.61% 27.23% 25.91% 23.64% -
Total Cost 166,029 195,974 131,689 89,402 120,388 170,743 238,336 -5.84%
-
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 - - - 4,334 8,666 12,998 12,782 -
Div Payout % - - - 11.04% 16.01% 18.37% 11.43% -
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 25.11% 25.11% 20.31% 29.79% 31.04% 29.36% 32.10% -
ROE 7.52% 9.26% 5.21% 6.12% 8.74% 11.92% 26.16% -
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 50.47 60.01 38.02 29.38 40.28 55.78 82.07 -7.78%
EPS 12.94 15.27 7.97 9.06 12.49 16.33 26.16 -11.06%
DPS 0.00 0.00 0.00 1.00 2.00 3.00 3.00 -
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 - 436,225
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 50.47 59.57 37.62 28.99 39.74 55.02 79.90 -7.36%
EPS 12.94 15.16 7.89 8.94 12.33 16.10 25.47 -10.66%
DPS 0.00 0.00 0.00 0.99 1.97 2.96 2.91 -
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 1.66 1.38 1.72 1.60 1.92 1.43 1.80 -1.33%
P/EPS 6.49 5.43 8.22 5.19 6.20 4.90 5.66 2.30%
EY 15.40 18.40 12.17 19.27 16.12 20.41 17.67 -2.26%
DY 0.00 0.00 0.00 2.13 2.58 3.75 2.03 -
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 1.71 1.63 1.72 1.80 1.86 1.48 1.88 -1.56%
P/EPS 6.69 6.42 8.22 5.85 6.00 5.05 5.89 2.14%
EY 14.95 15.58 12.17 17.09 16.66 19.79 16.98 -2.09%
DY 0.00 0.00 0.00 1.89 2.67 3.64 1.95 -
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