[TAMBUN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 24.78%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 146,694 98,484 47,510 227,488 173,561 107,978 53,296 96.28%
PBT 38,493 22,108 14,822 82,799 65,603 42,748 20,426 52.50%
Tax -9,802 -5,930 -4,341 -22,688 -17,309 -11,506 -5,507 46.81%
NP 28,691 16,178 10,481 60,111 48,294 31,242 14,919 54.58%
-
NP to SH 29,745 16,858 10,807 61,157 49,012 31,694 15,135 56.83%
-
Tax Rate 25.46% 26.82% 29.29% 27.40% 26.38% 26.92% 26.96% -
Total Cost 118,003 82,306 37,029 167,377 125,267 76,736 38,377 111.30%
-
Net Worth 746,830 733,651 755,616 742,437 729,257 708,510 719,553 2.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 24,601 24,601 - 25,919 25,919 25,803 - -
Div Payout % 82.71% 145.93% - 42.38% 52.88% 81.42% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 746,830 733,651 755,616 742,437 729,257 708,510 719,553 2.50%
NOSH 439,312 439,312 439,312 438,439 438,439 438,439 436,225 0.47%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.56% 16.43% 22.06% 26.42% 27.83% 28.93% 27.99% -
ROE 3.98% 2.30% 1.43% 8.24% 6.72% 4.47% 2.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.39 22.42 10.81 51.78 39.51 24.69 12.22 95.32%
EPS 6.77 3.84 2.46 13.96 11.20 7.26 3.47 56.07%
DPS 5.60 5.60 0.00 5.90 5.90 5.90 0.00 -
NAPS 1.70 1.67 1.72 1.69 1.66 1.62 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 438,439
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.39 22.42 10.81 51.78 39.51 24.58 12.13 96.29%
EPS 6.77 3.84 2.46 13.96 11.20 7.21 3.45 56.67%
DPS 5.60 5.60 0.00 5.90 5.90 5.87 0.00 -
NAPS 1.70 1.67 1.72 1.69 1.66 1.6128 1.6379 2.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.885 0.875 0.84 0.765 0.725 0.825 0.83 -
P/RPS 2.65 3.90 7.77 1.48 1.84 3.34 6.79 -46.56%
P/EPS 13.07 22.80 34.15 5.50 6.50 11.38 23.92 -33.13%
EY 7.65 4.39 2.93 18.20 15.39 8.78 4.18 49.56%
DY 6.33 6.40 0.00 7.71 8.14 7.15 0.00 -
P/NAPS 0.52 0.52 0.49 0.45 0.44 0.51 0.50 2.64%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.845 0.875 0.865 0.95 0.725 0.85 0.98 -
P/RPS 2.53 3.90 8.00 1.83 1.84 3.44 8.02 -53.62%
P/EPS 12.48 22.80 35.16 6.82 6.50 11.73 28.24 -41.95%
EY 8.01 4.39 2.84 14.65 15.39 8.53 3.54 72.26%
DY 6.63 6.40 0.00 6.21 8.14 6.94 0.00 -
P/NAPS 0.50 0.52 0.50 0.56 0.44 0.52 0.59 -10.43%

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