[TAMBUN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 50.19%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 28,236 14,100 148,563 108,531 75,414 35,322 179,331 -70.87%
PBT 1,427 971 60,184 42,025 28,567 13,365 78,024 -93.07%
Tax -835 -664 -12,402 -9,700 -6,812 -3,215 -22,628 -88.93%
NP 592 307 47,782 32,325 21,755 10,150 55,396 -95.16%
-
NP to SH 1,490 769 48,641 32,664 21,749 10,147 55,359 -91.03%
-
Tax Rate 58.51% 68.38% 20.61% 23.08% 23.85% 24.06% 29.00% -
Total Cost 27,644 13,793 100,781 76,206 53,659 25,172 123,935 -63.25%
-
Net Worth 641,514 641,514 641,510 628,506 615,491 619,731 606,624 3.80%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 12,570 - 16,904 16,904 12,569 - 29,031 -42.79%
Div Payout % 843.64% - 34.75% 51.75% 57.80% - 52.44% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 641,514 641,514 641,510 628,506 615,491 619,731 606,624 3.80%
NOSH 433,455 433,455 433,455 433,455 433,452 433,408 433,378 0.01%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.10% 2.18% 32.16% 29.78% 28.85% 28.74% 30.89% -
ROE 0.23% 0.12% 7.58% 5.20% 3.53% 1.64% 9.13% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.51 3.25 34.27 25.04 17.40 8.15 41.39 -70.89%
EPS 0.34 0.18 11.22 7.54 5.02 2.34 12.78 -91.10%
DPS 2.90 0.00 3.90 3.90 2.90 0.00 6.70 -42.80%
NAPS 1.48 1.48 1.48 1.45 1.42 1.43 1.40 3.77%
Adjusted Per Share Value based on latest NOSH - 433,455
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.43 3.21 33.82 24.70 17.17 8.04 40.82 -70.86%
EPS 0.34 0.18 11.07 7.44 4.95 2.31 12.60 -91.02%
DPS 2.86 0.00 3.85 3.85 2.86 0.00 6.61 -42.82%
NAPS 1.4603 1.4603 1.4603 1.4307 1.401 1.4107 1.3809 3.80%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.51 0.47 0.72 0.75 0.77 0.775 0.755 -
P/RPS 7.83 14.45 2.10 3.00 4.43 9.51 1.82 164.75%
P/EPS 148.36 264.92 6.42 9.95 15.35 33.10 5.91 759.02%
EY 0.67 0.38 15.59 10.05 6.52 3.02 16.92 -88.40%
DY 5.69 0.00 5.42 5.20 3.77 0.00 8.87 -25.63%
P/NAPS 0.34 0.32 0.49 0.52 0.54 0.54 0.54 -26.55%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 -
Price 0.53 0.53 0.665 0.75 0.765 0.75 0.785 -
P/RPS 8.14 16.29 1.94 3.00 4.40 9.20 1.90 164.01%
P/EPS 154.18 298.74 5.93 9.95 15.25 32.03 6.14 759.19%
EY 0.65 0.33 16.87 10.05 6.56 3.12 16.28 -88.34%
DY 5.47 0.00 5.86 5.20 3.79 0.00 8.54 -25.71%
P/NAPS 0.36 0.36 0.45 0.52 0.54 0.52 0.56 -25.53%

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