[TAMBUN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 148.91%
YoY- 1593.29%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 53,296 255,879 148,357 114,527 47,482 131,870 70,629 -17.12%
PBT 20,426 81,286 43,327 33,351 13,862 33,937 14,746 24.28%
Tax -5,507 -20,557 -10,896 -8,547 -3,933 -9,996 -4,281 18.29%
NP 14,919 60,729 32,431 24,804 9,929 23,941 10,465 26.69%
-
NP to SH 15,135 61,602 33,082 25,230 10,136 25,278 11,587 19.51%
-
Tax Rate 26.96% 25.29% 25.15% 25.63% 28.37% 29.45% 29.03% -
Total Cost 38,377 195,150 115,926 89,723 37,553 107,929 60,164 -25.91%
-
Net Worth 719,553 705,249 678,064 678,041 664,967 651,516 637,212 8.44%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 10,448 10,431 10,431 - 12,595 12,570 -
Div Payout % - 16.96% 31.53% 41.35% - 49.83% 108.49% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 719,553 705,249 678,064 678,041 664,967 651,516 637,212 8.44%
NOSH 436,225 436,040 434,837 434,642 434,642 434,492 433,874 0.36%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 27.99% 23.73% 21.86% 21.66% 20.91% 18.16% 14.82% -
ROE 2.10% 8.73% 4.88% 3.72% 1.52% 3.88% 1.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.22 58.78 34.13 26.35 10.92 30.36 16.29 -17.45%
EPS 3.47 14.17 7.61 5.80 2.33 5.83 2.67 19.10%
DPS 0.00 2.40 2.40 2.40 0.00 2.90 2.90 -
NAPS 1.65 1.62 1.56 1.56 1.53 1.50 1.47 8.01%
Adjusted Per Share Value based on latest NOSH - 434,642
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.13 58.25 33.77 26.07 10.81 30.02 16.08 -17.14%
EPS 3.45 14.02 7.53 5.74 2.31 5.75 2.64 19.54%
DPS 0.00 2.38 2.37 2.37 0.00 2.87 2.86 -
NAPS 1.6379 1.6053 1.5435 1.5434 1.5137 1.483 1.4505 8.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.83 0.725 0.77 0.66 0.655 0.675 0.595 -
P/RPS 6.79 1.23 2.26 2.50 6.00 2.22 3.65 51.31%
P/EPS 23.92 5.12 10.12 11.37 28.09 11.60 22.26 4.91%
EY 4.18 19.52 9.88 8.80 3.56 8.62 4.49 -4.66%
DY 0.00 3.31 3.12 3.64 0.00 4.30 4.87 -
P/NAPS 0.50 0.45 0.49 0.42 0.43 0.45 0.40 16.05%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.98 0.75 0.78 0.68 0.655 0.64 0.60 -
P/RPS 8.02 1.28 2.29 2.58 6.00 2.11 3.68 68.17%
P/EPS 28.24 5.30 10.25 11.71 28.09 11.00 22.45 16.54%
EY 3.54 18.87 9.76 8.54 3.56 9.09 4.46 -14.28%
DY 0.00 3.20 3.08 3.53 0.00 4.53 4.83 -
P/NAPS 0.59 0.46 0.50 0.44 0.43 0.43 0.41 27.48%

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