[TAMBUN] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.91%
YoY- 65.76%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 217,994 221,702 227,488 281,083 249,330 261,693 255,879 -10.15%
PBT 62,159 77,195 82,799 103,562 90,683 87,850 81,286 -16.41%
Tax -17,112 -21,522 -22,688 -26,970 -23,516 -22,131 -20,557 -11.53%
NP 45,047 55,673 60,111 76,592 67,167 65,719 60,729 -18.10%
-
NP to SH 46,321 56,829 61,157 77,532 68,066 66,601 61,602 -17.35%
-
Tax Rate 27.53% 27.88% 27.40% 26.04% 25.93% 25.19% 25.29% -
Total Cost 172,947 166,029 167,377 204,491 182,163 195,974 195,150 -7.75%
-
Net Worth 733,651 755,616 742,437 729,257 708,510 719,553 705,249 2.67%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 733,651 755,616 742,437 729,257 708,510 719,553 705,249 2.67%
NOSH 439,312 439,312 438,439 438,439 438,439 436,225 436,040 0.50%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.66% 25.11% 26.42% 27.25% 26.94% 25.11% 23.73% -
ROE 6.31% 7.52% 8.24% 10.63% 9.61% 9.26% 8.73% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 49.62 50.47 51.78 63.98 57.01 60.01 58.78 -10.70%
EPS 10.54 12.94 13.92 17.65 15.56 15.27 14.15 -17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.72 1.69 1.66 1.62 1.65 1.62 2.05%
Adjusted Per Share Value based on latest NOSH - 438,439
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 49.62 50.47 51.78 63.98 56.75 59.57 58.25 -10.16%
EPS 10.54 12.94 13.92 17.65 15.49 15.16 14.02 -17.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.72 1.69 1.66 1.6128 1.6379 1.6053 2.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.875 0.84 0.765 0.725 0.825 0.83 0.725 -
P/RPS 1.76 1.66 1.48 1.13 1.45 1.38 1.23 27.06%
P/EPS 8.30 6.49 5.50 4.11 5.30 5.43 5.12 38.11%
EY 12.05 15.40 18.20 24.34 18.86 18.40 19.52 -27.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.45 0.44 0.51 0.50 0.45 10.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.875 0.865 0.95 0.725 0.85 0.98 0.75 -
P/RPS 1.76 1.71 1.83 1.13 1.49 1.63 1.28 23.72%
P/EPS 8.30 6.69 6.82 4.11 5.46 6.42 5.30 34.96%
EY 12.05 14.95 14.65 24.34 18.31 15.58 18.87 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.56 0.44 0.52 0.59 0.46 8.54%

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