[TAMBUN] QoQ Annualized Quarter 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- 3.09%
YoY- 48.15%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 196,968 190,040 227,488 231,414 215,956 213,184 255,879 -16.04%
PBT 44,216 59,288 82,799 87,470 85,496 81,704 81,286 -33.43%
Tax -11,860 -17,364 -22,688 -23,078 -23,012 -22,028 -20,557 -30.76%
NP 32,356 41,924 60,111 64,392 62,484 59,676 60,729 -34.35%
-
NP to SH 33,716 43,228 61,157 65,349 63,388 60,540 61,602 -33.16%
-
Tax Rate 26.82% 29.29% 27.40% 26.38% 26.92% 26.96% 25.29% -
Total Cost 164,612 148,116 167,377 167,022 153,472 153,508 195,150 -10.75%
-
Net Worth 733,651 755,616 742,437 729,257 708,510 719,553 705,249 2.67%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 49,202 - 25,919 34,559 51,607 - 10,448 181.75%
Div Payout % 145.93% - 42.38% 52.88% 81.42% - 16.96% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 733,651 755,616 742,437 729,257 708,510 719,553 705,249 2.67%
NOSH 439,312 439,312 438,439 438,439 438,439 436,225 436,040 0.50%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 16.43% 22.06% 26.42% 27.83% 28.93% 27.99% 23.73% -
ROE 4.60% 5.72% 8.24% 8.96% 8.95% 8.41% 8.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 44.84 43.26 51.78 52.68 49.38 48.88 58.78 -16.55%
EPS 7.68 9.84 13.96 14.93 14.52 13.88 14.17 -33.59%
DPS 11.20 0.00 5.90 7.87 11.80 0.00 2.40 180.04%
NAPS 1.67 1.72 1.69 1.66 1.62 1.65 1.62 2.05%
Adjusted Per Share Value based on latest NOSH - 438,439
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 44.84 43.26 51.78 52.68 49.16 48.53 58.25 -16.04%
EPS 7.68 9.84 13.96 14.93 14.43 13.78 14.02 -33.12%
DPS 11.20 0.00 5.90 7.87 11.75 0.00 2.38 181.61%
NAPS 1.67 1.72 1.69 1.66 1.6128 1.6379 1.6053 2.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.875 0.84 0.765 0.725 0.825 0.83 0.725 -
P/RPS 1.95 1.94 1.48 1.38 1.67 1.70 1.23 36.07%
P/EPS 11.40 8.54 5.50 4.87 5.69 5.98 5.12 70.76%
EY 8.77 11.71 18.20 20.52 17.57 16.73 19.52 -41.42%
DY 12.80 0.00 7.71 10.85 14.30 0.00 3.31 146.98%
P/NAPS 0.52 0.49 0.45 0.44 0.51 0.50 0.45 10.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.875 0.865 0.95 0.725 0.85 0.98 0.75 -
P/RPS 1.95 2.00 1.83 1.38 1.72 2.00 1.28 32.50%
P/EPS 11.40 8.79 6.82 4.87 5.86 7.06 5.30 66.86%
EY 8.77 11.38 14.65 20.52 17.05 14.17 18.87 -40.08%
DY 12.80 0.00 6.21 10.85 13.88 0.00 3.20 152.62%
P/NAPS 0.52 0.50 0.56 0.44 0.52 0.59 0.46 8.54%

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