[TAMBUN] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -27.71%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 165,252 131,870 110,661 101,385 127,341 148,563 151,399 6.00%
PBT 46,828 33,937 32,905 33,044 47,790 60,184 59,598 -14.83%
Tax -13,265 -9,996 -6,983 -6,425 -9,851 -12,402 -14,413 -5.37%
NP 33,563 23,941 25,922 26,619 37,939 47,782 45,185 -17.96%
-
NP to SH 34,645 25,278 27,564 28,382 39,263 48,641 45,520 -16.62%
-
Tax Rate 28.33% 29.45% 21.22% 19.44% 20.61% 20.61% 24.18% -
Total Cost 131,689 107,929 84,739 74,766 89,402 100,781 106,214 15.39%
-
Net Worth 664,967 651,516 637,212 641,514 641,514 641,510 628,506 3.82%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - 4,334 4,334 4,334 4,334 -
Div Payout % - - - 15.27% 11.04% 8.91% 9.52% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 664,967 651,516 637,212 641,514 641,514 641,510 628,506 3.82%
NOSH 434,642 434,492 433,874 433,455 433,455 433,455 433,455 0.18%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 20.31% 18.16% 23.42% 26.26% 29.79% 32.16% 29.84% -
ROE 5.21% 3.88% 4.33% 4.42% 6.12% 7.58% 7.24% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.02 30.36 25.53 23.39 29.38 34.27 34.93 5.80%
EPS 7.97 5.82 6.36 6.55 9.06 11.22 10.50 -16.77%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.53 1.50 1.47 1.48 1.48 1.48 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 433,455
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 37.62 30.02 25.19 23.08 28.99 33.82 34.46 6.01%
EPS 7.89 5.75 6.27 6.46 8.94 11.07 10.36 -16.59%
DPS 0.00 0.00 0.00 0.99 0.99 0.99 0.99 -
NAPS 1.5137 1.483 1.4505 1.4603 1.4603 1.4603 1.4307 3.82%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.655 0.675 0.595 0.51 0.47 0.72 0.75 -
P/RPS 1.72 2.22 2.33 2.18 1.60 2.10 2.15 -13.81%
P/EPS 8.22 11.60 9.36 7.79 5.19 6.42 7.14 9.83%
EY 12.17 8.62 10.69 12.84 19.27 15.59 14.00 -8.90%
DY 0.00 0.00 0.00 1.96 2.13 1.39 1.33 -
P/NAPS 0.43 0.45 0.40 0.34 0.32 0.49 0.52 -11.88%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 -
Price 0.655 0.64 0.60 0.53 0.53 0.665 0.75 -
P/RPS 1.72 2.11 2.35 2.27 1.80 1.94 2.15 -13.81%
P/EPS 8.22 11.00 9.44 8.09 5.85 5.93 7.14 9.83%
EY 12.17 9.09 10.60 12.35 17.09 16.87 14.00 -8.90%
DY 0.00 0.00 0.00 1.89 1.89 1.50 1.33 -
P/NAPS 0.43 0.43 0.41 0.36 0.36 0.45 0.52 -11.88%

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