[TAMBUN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 39.66%
YoY- 143.7%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 231,414 215,956 213,184 255,879 197,809 229,054 189,928 14.06%
PBT 87,470 85,496 81,704 81,286 57,769 66,702 55,448 35.47%
Tax -23,078 -23,012 -22,028 -20,557 -14,528 -17,094 -15,732 29.07%
NP 64,392 62,484 59,676 60,729 43,241 49,608 39,716 37.96%
-
NP to SH 65,349 63,388 60,540 61,602 44,109 50,460 40,544 37.43%
-
Tax Rate 26.38% 26.92% 26.96% 25.29% 25.15% 25.63% 28.37% -
Total Cost 167,022 153,472 153,508 195,150 154,568 179,446 150,212 7.32%
-
Net Worth 729,257 708,510 719,553 705,249 678,064 678,041 664,967 6.33%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 34,559 51,607 - 10,448 13,909 20,862 - -
Div Payout % 52.88% 81.42% - 16.96% 31.53% 41.35% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 729,257 708,510 719,553 705,249 678,064 678,041 664,967 6.33%
NOSH 438,439 438,439 436,225 436,040 434,837 434,642 434,642 0.58%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.83% 28.93% 27.99% 23.73% 21.86% 21.66% 20.91% -
ROE 8.96% 8.95% 8.41% 8.73% 6.51% 7.44% 6.10% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 52.68 49.38 48.88 58.78 45.51 52.70 43.70 13.25%
EPS 14.93 14.52 13.88 14.17 10.15 11.60 9.32 36.86%
DPS 7.87 11.80 0.00 2.40 3.20 4.80 0.00 -
NAPS 1.66 1.62 1.65 1.62 1.56 1.56 1.53 5.58%
Adjusted Per Share Value based on latest NOSH - 436,040
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 52.68 49.16 48.53 58.25 45.03 52.14 43.23 14.07%
EPS 14.93 14.43 13.78 14.02 10.04 11.49 9.23 37.75%
DPS 7.87 11.75 0.00 2.38 3.17 4.75 0.00 -
NAPS 1.66 1.6128 1.6379 1.6053 1.5435 1.5434 1.5137 6.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.725 0.825 0.83 0.725 0.77 0.66 0.655 -
P/RPS 1.38 1.67 1.70 1.23 1.69 1.25 1.50 -5.40%
P/EPS 4.87 5.69 5.98 5.12 7.59 5.68 7.02 -21.61%
EY 20.52 17.57 16.73 19.52 13.18 17.59 14.24 27.55%
DY 10.85 14.30 0.00 3.31 4.16 7.27 0.00 -
P/NAPS 0.44 0.51 0.50 0.45 0.49 0.42 0.43 1.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.725 0.85 0.98 0.75 0.78 0.68 0.655 -
P/RPS 1.38 1.72 2.00 1.28 1.71 1.29 1.50 -5.40%
P/EPS 4.87 5.86 7.06 5.30 7.69 5.86 7.02 -21.61%
EY 20.52 17.05 14.17 18.87 13.01 17.07 14.24 27.55%
DY 10.85 13.88 0.00 3.20 4.10 7.06 0.00 -
P/NAPS 0.44 0.52 0.59 0.46 0.50 0.44 0.43 1.54%

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