[TAMBUN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 63.62%
YoY- -48.03%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 197,809 229,054 189,928 131,870 94,172 56,472 56,400 130.66%
PBT 57,769 66,702 55,448 33,937 19,661 2,854 3,884 503.80%
Tax -14,528 -17,094 -15,732 -9,996 -5,708 -1,670 -2,656 210.12%
NP 43,241 49,608 39,716 23,941 13,953 1,184 1,228 971.99%
-
NP to SH 44,109 50,460 40,544 25,278 15,449 2,980 3,076 489.28%
-
Tax Rate 25.15% 25.63% 28.37% 29.45% 29.03% 58.51% 68.38% -
Total Cost 154,568 179,446 150,212 107,929 80,218 55,288 55,172 98.60%
-
Net Worth 678,064 678,041 664,967 651,516 637,212 641,514 641,514 3.75%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 13,909 20,862 - 12,595 16,761 25,140 - -
Div Payout % 31.53% 41.35% - 49.83% 108.49% 843.64% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 678,064 678,041 664,967 651,516 637,212 641,514 641,514 3.75%
NOSH 434,837 434,642 434,642 434,492 433,874 433,455 433,455 0.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.86% 21.66% 20.91% 18.16% 14.82% 2.10% 2.18% -
ROE 6.51% 7.44% 6.10% 3.88% 2.42% 0.46% 0.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 45.51 52.70 43.70 30.36 21.72 13.03 13.01 130.26%
EPS 10.15 11.60 9.32 5.83 3.56 0.68 0.72 482.62%
DPS 3.20 4.80 0.00 2.90 3.87 5.80 0.00 -
NAPS 1.56 1.56 1.53 1.50 1.47 1.48 1.48 3.56%
Adjusted Per Share Value based on latest NOSH - 434,492
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 45.03 52.14 43.23 30.02 21.44 12.85 12.84 130.65%
EPS 10.04 11.49 9.23 5.75 3.52 0.68 0.70 489.36%
DPS 3.17 4.75 0.00 2.87 3.82 5.72 0.00 -
NAPS 1.5435 1.5434 1.5137 1.483 1.4505 1.4603 1.4603 3.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.77 0.66 0.655 0.675 0.595 0.51 0.47 -
P/RPS 1.69 1.25 1.50 2.22 2.74 3.91 3.61 -39.68%
P/EPS 7.59 5.68 7.02 11.60 16.69 74.18 66.23 -76.37%
EY 13.18 17.59 14.24 8.62 5.99 1.35 1.51 323.36%
DY 4.16 7.27 0.00 4.30 6.50 11.37 0.00 -
P/NAPS 0.49 0.42 0.43 0.45 0.40 0.34 0.32 32.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 25/06/20 -
Price 0.78 0.68 0.655 0.64 0.60 0.53 0.53 -
P/RPS 1.71 1.29 1.50 2.11 2.76 4.07 4.07 -43.87%
P/EPS 7.69 5.86 7.02 11.00 16.83 77.09 74.69 -78.00%
EY 13.01 17.07 14.24 9.09 5.94 1.30 1.34 354.47%
DY 4.10 7.06 0.00 4.53 6.44 10.94 0.00 -
P/NAPS 0.50 0.44 0.43 0.43 0.41 0.36 0.36 24.45%

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