[TAMBUN] QoQ TTM 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- -4.58%
YoY- 69.69%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 249,330 261,693 255,879 209,598 218,161 165,252 131,870 53.08%
PBT 90,683 87,850 81,286 62,518 65,861 46,828 33,937 92.90%
Tax -23,516 -22,131 -20,557 -16,611 -17,708 -13,265 -9,996 77.16%
NP 67,167 65,719 60,729 45,907 48,153 33,563 23,941 99.29%
-
NP to SH 68,066 66,601 61,602 46,773 49,018 34,645 25,278 93.90%
-
Tax Rate 25.93% 25.19% 25.29% 26.57% 26.89% 28.33% 29.45% -
Total Cost 182,163 195,974 195,150 163,691 170,008 131,689 107,929 41.89%
-
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 26.94% 25.11% 23.73% 21.90% 22.07% 20.31% 18.16% -
ROE 9.61% 9.26% 8.73% 6.90% 7.23% 5.21% 3.88% -
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 57.01 60.01 58.78 48.22 50.19 38.02 30.36 52.38%
EPS 15.56 15.27 14.15 10.76 11.28 7.97 5.82 92.97%
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 56.75 59.57 58.25 47.71 49.66 37.62 30.02 53.06%
EPS 15.49 15.16 14.02 10.65 11.16 7.89 5.75 93.95%
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 1.45 1.38 1.23 1.60 1.31 1.72 2.22 -24.77%
P/EPS 5.30 5.43 5.12 7.16 5.85 8.22 11.60 -40.76%
EY 18.86 18.40 19.52 13.98 17.09 12.17 8.62 68.77%
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 1.49 1.63 1.28 1.62 1.35 1.72 2.11 -20.75%
P/EPS 5.46 6.42 5.30 7.25 6.03 8.22 11.00 -37.39%
EY 18.31 15.58 18.87 13.80 16.58 12.17 9.09 59.70%
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