[TAMBUN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.2%
YoY- -37.47%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 150,828 141,288 179,331 181,950 176,436 160,316 282,099 -34.20%
PBT 57,134 53,460 78,024 80,601 78,336 67,728 110,610 -35.70%
Tax -13,624 -12,860 -22,628 -23,886 -25,424 -22,288 -27,011 -36.71%
NP 43,510 40,600 55,396 56,714 52,912 45,440 83,599 -35.37%
-
NP to SH 43,498 40,588 55,359 56,670 52,862 45,424 83,388 -35.27%
-
Tax Rate 23.85% 24.06% 29.00% 29.63% 32.46% 32.91% 24.42% -
Total Cost 107,318 100,688 123,935 125,236 123,524 114,876 198,500 -33.70%
-
Net Worth 615,491 619,731 606,624 602,339 589,291 593,624 580,625 3.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 25,139 - 29,031 38,711 40,730 - 43,330 -30.50%
Div Payout % 57.80% - 52.44% 68.31% 77.05% - 51.96% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 615,491 619,731 606,624 602,339 589,291 593,624 580,625 3.97%
NOSH 433,452 433,408 433,378 433,378 433,302 433,302 433,302 0.02%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.85% 28.74% 30.89% 31.17% 29.99% 28.34% 29.63% -
ROE 7.07% 6.55% 9.13% 9.41% 8.97% 7.65% 14.36% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.80 32.60 41.39 41.99 40.72 37.00 65.10 -34.20%
EPS 10.04 9.36 12.78 13.08 12.20 10.48 19.33 -35.46%
DPS 5.80 0.00 6.70 8.93 9.40 0.00 10.00 -30.52%
NAPS 1.42 1.43 1.40 1.39 1.36 1.37 1.34 3.95%
Adjusted Per Share Value based on latest NOSH - 433,378
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.33 32.16 40.82 41.42 40.16 36.49 64.21 -34.20%
EPS 9.90 9.24 12.60 12.90 12.03 10.34 18.98 -35.27%
DPS 5.72 0.00 6.61 8.81 9.27 0.00 9.86 -30.51%
NAPS 1.401 1.4107 1.3809 1.3711 1.3414 1.3513 1.3217 3.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.77 0.775 0.755 0.905 0.815 0.80 1.02 -
P/RPS 2.21 2.38 1.82 2.16 2.00 2.16 1.57 25.68%
P/EPS 7.67 8.28 5.91 6.92 6.68 7.63 5.30 28.02%
EY 13.03 12.08 16.92 14.45 14.97 13.10 18.87 -21.92%
DY 7.53 0.00 8.87 9.87 11.53 0.00 9.80 -16.15%
P/NAPS 0.54 0.54 0.54 0.65 0.60 0.58 0.76 -20.42%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 27/02/18 -
Price 0.765 0.75 0.785 0.79 0.99 0.825 0.885 -
P/RPS 2.20 2.30 1.90 1.88 2.43 2.23 1.36 37.92%
P/EPS 7.62 8.01 6.14 6.04 8.11 7.87 4.60 40.13%
EY 13.12 12.49 16.28 16.55 12.32 12.71 21.75 -28.67%
DY 7.58 0.00 8.54 11.31 9.49 0.00 11.30 -23.42%
P/NAPS 0.54 0.52 0.56 0.57 0.73 0.60 0.66 -12.55%

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