[TAMBUN] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 263.22%
YoY- 108.31%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 65,583 54,682 53,296 107,522 33,830 67,045 47,482 24.00%
PBT 22,855 22,322 20,426 37,959 9,976 19,489 13,862 39.52%
Tax -5,803 -5,999 -5,507 -9,661 -2,349 -4,614 -3,933 29.57%
NP 17,052 16,323 14,919 28,298 7,627 14,875 9,929 43.36%
-
NP to SH 17,318 16,559 15,135 28,520 7,852 15,094 10,136 42.87%
-
Tax Rate 25.39% 26.87% 26.96% 25.45% 23.55% 23.67% 28.37% -
Total Cost 48,531 38,359 38,377 79,224 26,203 52,170 37,553 18.62%
-
Net Worth 729,257 708,510 719,553 705,249 678,064 678,041 664,967 6.33%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 729,257 708,510 719,553 705,249 678,064 678,041 664,967 6.33%
NOSH 438,439 438,439 436,225 436,040 434,837 434,642 434,642 0.58%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 26.00% 29.85% 27.99% 26.32% 22.55% 22.19% 20.91% -
ROE 2.37% 2.34% 2.10% 4.04% 1.16% 2.23% 1.52% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.93 12.50 12.22 24.70 7.78 15.43 10.92 23.16%
EPS 3.94 3.79 3.47 6.55 1.81 3.47 2.33 41.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.62 1.65 1.62 1.56 1.56 1.53 5.58%
Adjusted Per Share Value based on latest NOSH - 436,040
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.93 12.45 12.13 24.48 7.70 15.26 10.81 23.99%
EPS 3.94 3.77 3.45 6.49 1.79 3.44 2.31 42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.6128 1.6379 1.6053 1.5435 1.5434 1.5137 6.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.725 0.825 0.83 0.725 0.77 0.66 0.655 -
P/RPS 4.86 6.60 6.79 2.94 9.89 4.28 6.00 -13.09%
P/EPS 18.39 21.79 23.92 11.07 42.62 19.01 28.09 -24.58%
EY 5.44 4.59 4.18 9.04 2.35 5.26 3.56 32.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.50 0.45 0.49 0.42 0.43 1.54%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.725 0.85 0.98 0.75 0.78 0.68 0.655 -
P/RPS 4.86 6.80 8.02 3.04 10.02 4.41 6.00 -13.09%
P/EPS 18.39 22.45 28.24 11.45 43.18 19.58 28.09 -24.58%
EY 5.44 4.45 3.54 8.73 2.32 5.11 3.56 32.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.59 0.46 0.50 0.44 0.43 1.54%

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