[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -82.33%
YoY- -28.6%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 204,415 146,694 98,484 47,510 227,488 173,561 107,978 52.85%
PBT 55,781 38,493 22,108 14,822 82,799 65,603 42,748 19.35%
Tax -16,132 -9,802 -5,930 -4,341 -22,688 -17,309 -11,506 25.19%
NP 39,649 28,691 16,178 10,481 60,111 48,294 31,242 17.16%
-
NP to SH 40,958 29,745 16,858 10,807 61,157 49,012 31,694 18.58%
-
Tax Rate 28.92% 25.46% 26.82% 29.29% 27.40% 26.38% 26.92% -
Total Cost 164,766 118,003 82,306 37,029 167,377 125,267 76,736 66.20%
-
Net Worth 751,223 746,830 733,651 755,616 742,437 729,257 708,510 3.96%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 24,601 24,601 24,601 - 25,919 25,919 25,803 -3.12%
Div Payout % 60.07% 82.71% 145.93% - 42.38% 52.88% 81.42% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 751,223 746,830 733,651 755,616 742,437 729,257 708,510 3.96%
NOSH 439,312 439,312 439,312 439,312 438,439 438,439 438,439 0.13%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 19.40% 19.56% 16.43% 22.06% 26.42% 27.83% 28.93% -
ROE 5.45% 3.98% 2.30% 1.43% 8.24% 6.72% 4.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.53 33.39 22.42 10.81 51.78 39.51 24.69 52.39%
EPS 9.32 6.77 3.84 2.46 13.96 11.20 7.26 18.06%
DPS 5.60 5.60 5.60 0.00 5.90 5.90 5.90 -3.41%
NAPS 1.71 1.70 1.67 1.72 1.69 1.66 1.62 3.66%
Adjusted Per Share Value based on latest NOSH - 439,312
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.53 33.39 22.42 10.81 51.78 39.51 24.58 52.84%
EPS 9.32 6.77 3.84 2.46 13.96 11.20 7.21 18.60%
DPS 5.60 5.60 5.60 0.00 5.90 5.90 5.87 -3.08%
NAPS 1.71 1.70 1.67 1.72 1.69 1.66 1.6128 3.96%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.85 0.885 0.875 0.84 0.765 0.725 0.825 -
P/RPS 1.83 2.65 3.90 7.77 1.48 1.84 3.34 -32.96%
P/EPS 9.12 13.07 22.80 34.15 5.50 6.50 11.38 -13.68%
EY 10.97 7.65 4.39 2.93 18.20 15.39 8.78 15.95%
DY 6.59 6.33 6.40 0.00 7.71 8.14 7.15 -5.27%
P/NAPS 0.50 0.52 0.52 0.49 0.45 0.44 0.51 -1.30%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 23/11/23 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 -
Price 0.905 0.845 0.875 0.865 0.95 0.725 0.85 -
P/RPS 1.94 2.53 3.90 8.00 1.83 1.84 3.44 -31.66%
P/EPS 9.71 12.48 22.80 35.16 6.82 6.50 11.73 -11.80%
EY 10.30 8.01 4.39 2.84 14.65 15.39 8.53 13.35%
DY 6.19 6.63 6.40 0.00 6.21 8.14 6.94 -7.32%
P/NAPS 0.53 0.50 0.52 0.50 0.56 0.44 0.52 1.27%

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