[TAMBUN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.68%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 94,172 56,472 56,400 148,563 144,708 150,828 141,288 -23.64%
PBT 19,661 2,854 3,884 60,184 56,033 57,134 53,460 -48.57%
Tax -5,708 -1,670 -2,656 -12,402 -12,933 -13,624 -12,860 -41.72%
NP 13,953 1,184 1,228 47,782 43,100 43,510 40,600 -50.84%
-
NP to SH 15,449 2,980 3,076 48,641 43,552 43,498 40,588 -47.38%
-
Tax Rate 29.03% 58.51% 68.38% 20.61% 23.08% 23.85% 24.06% -
Total Cost 80,218 55,288 55,172 100,781 101,608 107,318 100,688 -14.02%
-
Net Worth 637,212 641,514 641,514 641,510 628,506 615,491 619,731 1.86%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,761 25,140 - 16,904 22,539 25,139 - -
Div Payout % 108.49% 843.64% - 34.75% 51.75% 57.80% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 637,212 641,514 641,514 641,510 628,506 615,491 619,731 1.86%
NOSH 433,874 433,455 433,455 433,455 433,455 433,452 433,408 0.07%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.82% 2.10% 2.18% 32.16% 29.78% 28.85% 28.74% -
ROE 2.42% 0.46% 0.48% 7.58% 6.93% 7.07% 6.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.72 13.03 13.01 34.27 33.38 34.80 32.60 -23.66%
EPS 3.56 0.68 0.72 11.22 10.05 10.04 9.36 -47.41%
DPS 3.87 5.80 0.00 3.90 5.20 5.80 0.00 -
NAPS 1.47 1.48 1.48 1.48 1.45 1.42 1.43 1.85%
Adjusted Per Share Value based on latest NOSH - 433,455
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.44 12.85 12.84 33.82 32.94 34.33 32.16 -23.62%
EPS 3.52 0.68 0.70 11.07 9.91 9.90 9.24 -47.35%
DPS 3.82 5.72 0.00 3.85 5.13 5.72 0.00 -
NAPS 1.4505 1.4603 1.4603 1.4603 1.4307 1.401 1.4107 1.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.595 0.51 0.47 0.72 0.75 0.77 0.775 -
P/RPS 2.74 3.91 3.61 2.10 2.25 2.21 2.38 9.81%
P/EPS 16.69 74.18 66.23 6.42 7.46 7.67 8.28 59.36%
EY 5.99 1.35 1.51 15.59 13.40 13.03 12.08 -37.27%
DY 6.50 11.37 0.00 5.42 6.93 7.53 0.00 -
P/NAPS 0.40 0.34 0.32 0.49 0.52 0.54 0.54 -18.08%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 -
Price 0.60 0.53 0.53 0.665 0.75 0.765 0.75 -
P/RPS 2.76 4.07 4.07 1.94 2.25 2.20 2.30 12.88%
P/EPS 16.83 77.09 74.69 5.93 7.46 7.62 8.01 63.82%
EY 5.94 1.30 1.34 16.87 13.40 13.12 12.49 -38.98%
DY 6.44 10.94 0.00 5.86 6.93 7.58 0.00 -
P/NAPS 0.41 0.36 0.36 0.45 0.52 0.54 0.52 -14.61%

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