[TAMBUN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -18.85%
YoY- -25.68%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 196,998 219,726 241,705 282,099 303,318 317,780 351,011 -31.93%
PBT 80,671 91,218 95,781 110,610 130,737 131,081 147,548 -33.11%
Tax -22,716 -25,463 -24,819 -27,011 -27,443 -26,151 -34,873 -24.83%
NP 57,955 65,755 70,962 83,599 103,294 104,930 112,675 -35.77%
-
NP to SH 57,920 65,734 70,749 83,388 102,764 104,103 111,875 -35.49%
-
Tax Rate 28.16% 27.91% 25.91% 24.42% 20.99% 19.95% 23.64% -
Total Cost 139,043 153,971 170,743 198,500 200,024 212,850 238,336 -30.15%
-
Net Worth 602,339 589,291 593,624 580,625 576,255 551,828 427,718 25.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 8,666 12,998 12,998 12,998 12,998 12,782 12,782 -22.80%
Div Payout % 14.96% 19.77% 18.37% 15.59% 12.65% 12.28% 11.43% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 602,339 589,291 593,624 580,625 576,255 551,828 427,718 25.61%
NOSH 433,378 433,302 433,302 433,302 433,302 431,115 427,718 0.87%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 29.42% 29.93% 29.36% 29.63% 34.05% 33.02% 32.10% -
ROE 9.62% 11.15% 11.92% 14.36% 17.83% 18.87% 26.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.46 50.71 55.78 65.10 70.01 73.71 82.07 -32.52%
EPS 13.37 15.17 16.33 19.24 23.72 24.15 26.16 -36.05%
DPS 2.00 3.00 3.00 3.00 3.00 3.00 3.00 -23.66%
NAPS 1.39 1.36 1.37 1.34 1.33 1.28 1.00 24.52%
Adjusted Per Share Value based on latest NOSH - 433,302
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.84 50.02 55.02 64.21 69.04 72.34 79.90 -31.93%
EPS 13.18 14.96 16.10 18.98 23.39 23.70 25.47 -35.51%
DPS 1.97 2.96 2.96 2.96 2.96 2.91 2.91 -22.88%
NAPS 1.3711 1.3414 1.3513 1.3217 1.3117 1.2561 0.9736 25.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.905 0.815 0.80 1.02 1.13 1.43 1.48 -
P/RPS 1.99 1.61 1.43 1.57 1.61 1.94 1.80 6.91%
P/EPS 6.77 5.37 4.90 5.30 4.76 5.92 5.66 12.66%
EY 14.77 18.61 20.41 18.87 20.99 16.89 17.67 -11.25%
DY 2.21 3.68 3.75 2.94 2.65 2.10 2.03 5.82%
P/NAPS 0.65 0.60 0.58 0.76 0.85 1.12 1.48 -42.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 28/05/18 27/02/18 22/11/17 23/08/17 18/05/17 -
Price 0.79 0.99 0.825 0.885 1.01 1.22 1.54 -
P/RPS 1.74 1.95 1.48 1.36 1.44 1.66 1.88 -5.02%
P/EPS 5.91 6.53 5.05 4.60 4.26 5.05 5.89 0.22%
EY 16.92 15.32 19.79 21.75 23.48 19.79 16.98 -0.23%
DY 2.53 3.03 3.64 3.39 2.97 2.46 1.95 18.93%
P/NAPS 0.57 0.73 0.60 0.66 0.76 0.95 1.54 -48.41%

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