[TAMBUN] QoQ 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- -47.98%
YoY- -22.23%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 54,682 53,296 107,522 33,830 67,045 47,482 61,241 -7.29%
PBT 22,322 20,426 37,959 9,976 19,489 13,862 19,191 10.63%
Tax -5,999 -5,507 -9,661 -2,349 -4,614 -3,933 -5,715 3.29%
NP 16,323 14,919 28,298 7,627 14,875 9,929 13,476 13.66%
-
NP to SH 16,559 15,135 28,520 7,852 15,094 10,136 13,691 13.55%
-
Tax Rate 26.87% 26.96% 25.45% 23.55% 23.67% 28.37% 29.78% -
Total Cost 38,359 38,377 79,224 26,203 52,170 37,553 47,765 -13.63%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 29.85% 27.99% 26.32% 22.55% 22.19% 20.91% 22.00% -
ROE 2.34% 2.10% 4.04% 1.16% 2.23% 1.52% 2.10% -
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 12.50 12.22 24.70 7.78 15.43 10.92 14.10 -7.73%
EPS 3.79 3.47 6.55 1.81 3.47 2.33 3.15 13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 12.45 12.13 24.48 7.70 15.26 10.81 13.94 -7.27%
EPS 3.77 3.45 6.49 1.79 3.44 2.31 3.12 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 6.60 6.79 2.94 9.89 4.28 6.00 4.79 23.89%
P/EPS 21.79 23.92 11.07 42.62 19.01 28.09 21.41 1.18%
EY 4.59 4.18 9.04 2.35 5.26 3.56 4.67 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 6.80 8.02 3.04 10.02 4.41 6.00 4.54 31.00%
P/EPS 22.45 28.24 11.45 43.18 19.58 28.09 20.30 6.96%
EY 4.45 3.54 8.73 2.32 5.11 3.56 4.93 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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