[TAMBUN] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
13-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -21.12%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 200,621 217,994 221,702 227,488 281,083 249,330 261,693 -16.22%
PBT 55,689 62,159 77,195 82,799 103,562 90,683 87,850 -26.18%
Tax -15,181 -17,112 -21,522 -22,688 -26,970 -23,516 -22,131 -22.20%
NP 40,508 45,047 55,673 60,111 76,592 67,167 65,719 -27.55%
-
NP to SH 41,890 46,321 56,829 61,157 77,532 68,066 66,601 -26.56%
-
Tax Rate 27.26% 27.53% 27.88% 27.40% 26.04% 25.93% 25.19% -
Total Cost 160,113 172,947 166,029 167,377 204,491 182,163 195,974 -12.59%
-
Net Worth 746,830 733,651 755,616 742,437 729,257 708,510 719,553 2.50%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 746,830 733,651 755,616 742,437 729,257 708,510 719,553 2.50%
NOSH 439,312 439,312 439,312 438,439 438,439 438,439 436,225 0.47%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 20.19% 20.66% 25.11% 26.42% 27.25% 26.94% 25.11% -
ROE 5.61% 6.31% 7.52% 8.24% 10.63% 9.61% 9.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.67 49.62 50.47 51.78 63.98 57.01 60.01 -16.62%
EPS 9.54 10.54 12.94 13.92 17.65 15.56 15.27 -26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.72 1.69 1.66 1.62 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 438,439
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.67 49.62 50.47 51.78 63.98 56.75 59.57 -16.22%
EPS 9.54 10.54 12.94 13.92 17.65 15.49 15.16 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.72 1.69 1.66 1.6128 1.6379 2.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.885 0.875 0.84 0.765 0.725 0.825 0.83 -
P/RPS 1.94 1.76 1.66 1.48 1.13 1.45 1.38 25.46%
P/EPS 9.28 8.30 6.49 5.50 4.11 5.30 5.43 42.89%
EY 10.77 12.05 15.40 18.20 24.34 18.86 18.40 -30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.49 0.45 0.44 0.51 0.50 2.64%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 30/08/23 25/05/23 13/02/23 24/11/22 25/08/22 26/05/22 -
Price 0.845 0.875 0.865 0.95 0.725 0.85 0.98 -
P/RPS 1.85 1.76 1.71 1.83 1.13 1.49 1.63 8.79%
P/EPS 8.86 8.30 6.69 6.82 4.11 5.46 6.42 23.93%
EY 11.28 12.05 14.95 14.65 24.34 18.31 15.58 -19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.50 0.56 0.44 0.52 0.59 -10.43%

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