[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -98.42%
YoY- -92.42%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 131,870 70,629 28,236 14,100 148,563 108,531 75,414 44.89%
PBT 33,937 14,746 1,427 971 60,184 42,025 28,567 12.11%
Tax -9,996 -4,281 -835 -664 -12,402 -9,700 -6,812 28.98%
NP 23,941 10,465 592 307 47,782 32,325 21,755 6.56%
-
NP to SH 25,278 11,587 1,490 769 48,641 32,664 21,749 10.49%
-
Tax Rate 29.45% 29.03% 58.51% 68.38% 20.61% 23.08% 23.85% -
Total Cost 107,929 60,164 27,644 13,793 100,781 76,206 53,659 59.00%
-
Net Worth 651,516 637,212 641,514 641,514 641,510 628,506 615,491 3.84%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,595 12,570 12,570 - 16,904 16,904 12,569 0.13%
Div Payout % 49.83% 108.49% 843.64% - 34.75% 51.75% 57.80% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 651,516 637,212 641,514 641,514 641,510 628,506 615,491 3.84%
NOSH 434,492 433,874 433,455 433,455 433,455 433,455 433,452 0.15%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.16% 14.82% 2.10% 2.18% 32.16% 29.78% 28.85% -
ROE 3.88% 1.82% 0.23% 0.12% 7.58% 5.20% 3.53% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.36 16.29 6.51 3.25 34.27 25.04 17.40 44.68%
EPS 5.83 2.67 0.34 0.18 11.22 7.54 5.02 10.43%
DPS 2.90 2.90 2.90 0.00 3.90 3.90 2.90 0.00%
NAPS 1.50 1.47 1.48 1.48 1.48 1.45 1.42 3.70%
Adjusted Per Share Value based on latest NOSH - 433,455
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.02 16.08 6.43 3.21 33.82 24.70 17.17 44.88%
EPS 5.75 2.64 0.34 0.18 11.07 7.44 4.95 10.45%
DPS 2.87 2.86 2.86 0.00 3.85 3.85 2.86 0.23%
NAPS 1.483 1.4505 1.4603 1.4603 1.4603 1.4307 1.401 3.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.675 0.595 0.51 0.47 0.72 0.75 0.77 -
P/RPS 2.22 3.65 7.83 14.45 2.10 3.00 4.43 -36.77%
P/EPS 11.60 22.26 148.36 264.92 6.42 9.95 15.35 -16.96%
EY 8.62 4.49 0.67 0.38 15.59 10.05 6.52 20.35%
DY 4.30 4.87 5.69 0.00 5.42 5.20 3.77 9.12%
P/NAPS 0.45 0.40 0.34 0.32 0.49 0.52 0.54 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 -
Price 0.64 0.60 0.53 0.53 0.665 0.75 0.765 -
P/RPS 2.11 3.68 8.14 16.29 1.94 3.00 4.40 -38.59%
P/EPS 11.00 22.45 154.18 298.74 5.93 9.95 15.25 -19.49%
EY 9.09 4.46 0.65 0.33 16.87 10.05 6.56 24.16%
DY 4.53 4.83 5.47 0.00 5.86 5.20 3.79 12.56%
P/NAPS 0.43 0.41 0.36 0.36 0.45 0.52 0.54 -14.02%

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