[TAMBUN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 31.12%
YoY- 185.51%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 107,978 53,296 255,879 148,357 114,527 47,482 131,870 -12.50%
PBT 42,748 20,426 81,286 43,327 33,351 13,862 33,937 16.68%
Tax -11,506 -5,507 -20,557 -10,896 -8,547 -3,933 -9,996 9.86%
NP 31,242 14,919 60,729 32,431 24,804 9,929 23,941 19.47%
-
NP to SH 31,694 15,135 61,602 33,082 25,230 10,136 25,278 16.32%
-
Tax Rate 26.92% 26.96% 25.29% 25.15% 25.63% 28.37% 29.45% -
Total Cost 76,736 38,377 195,150 115,926 89,723 37,553 107,929 -20.38%
-
Net Worth 708,510 719,553 705,249 678,064 678,041 664,967 651,516 5.76%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 25,803 - 10,448 10,431 10,431 - 12,595 61.51%
Div Payout % 81.42% - 16.96% 31.53% 41.35% - 49.83% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 708,510 719,553 705,249 678,064 678,041 664,967 651,516 5.76%
NOSH 438,439 436,225 436,040 434,837 434,642 434,642 434,492 0.60%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.93% 27.99% 23.73% 21.86% 21.66% 20.91% 18.16% -
ROE 4.47% 2.10% 8.73% 4.88% 3.72% 1.52% 3.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.69 12.22 58.78 34.13 26.35 10.92 30.36 -12.90%
EPS 7.26 3.47 14.17 7.61 5.80 2.33 5.83 15.79%
DPS 5.90 0.00 2.40 2.40 2.40 0.00 2.90 60.76%
NAPS 1.62 1.65 1.62 1.56 1.56 1.53 1.50 5.27%
Adjusted Per Share Value based on latest NOSH - 434,837
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.58 12.13 58.25 33.77 26.07 10.81 30.02 -12.51%
EPS 7.21 3.45 14.02 7.53 5.74 2.31 5.75 16.32%
DPS 5.87 0.00 2.38 2.37 2.37 0.00 2.87 61.33%
NAPS 1.6128 1.6379 1.6053 1.5435 1.5434 1.5137 1.483 5.76%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.825 0.83 0.725 0.77 0.66 0.655 0.675 -
P/RPS 3.34 6.79 1.23 2.26 2.50 6.00 2.22 31.39%
P/EPS 11.38 23.92 5.12 10.12 11.37 28.09 11.60 -1.27%
EY 8.78 4.18 19.52 9.88 8.80 3.56 8.62 1.23%
DY 7.15 0.00 3.31 3.12 3.64 0.00 4.30 40.48%
P/NAPS 0.51 0.50 0.45 0.49 0.42 0.43 0.45 8.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.85 0.98 0.75 0.78 0.68 0.655 0.64 -
P/RPS 3.44 8.02 1.28 2.29 2.58 6.00 2.11 38.64%
P/EPS 11.73 28.24 5.30 10.25 11.71 28.09 11.00 4.38%
EY 8.53 3.54 18.87 9.76 8.54 3.56 9.09 -4.16%
DY 6.94 0.00 3.20 3.08 3.53 0.00 4.53 32.99%
P/NAPS 0.52 0.59 0.46 0.50 0.44 0.43 0.43 13.54%

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