[TAMBUN] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -2.18%
YoY- -23.46%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 148,563 151,399 166,527 174,574 179,331 196,998 219,726 -22.91%
PBT 60,184 59,598 67,423 74,457 78,024 80,671 91,218 -24.15%
Tax -12,402 -14,413 -16,728 -20,271 -22,628 -22,716 -25,463 -38.01%
NP 47,782 45,185 50,695 54,186 55,396 57,955 65,755 -19.12%
-
NP to SH 48,641 45,520 50,677 54,150 55,359 57,920 65,734 -18.14%
-
Tax Rate 20.61% 24.18% 24.81% 27.23% 29.00% 28.16% 27.91% -
Total Cost 100,781 106,214 115,832 120,388 123,935 139,043 153,971 -24.55%
-
Net Worth 641,510 628,506 615,491 619,731 606,624 602,339 589,291 5.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,334 4,334 8,666 8,666 8,666 8,666 12,998 -51.81%
Div Payout % 8.91% 9.52% 17.10% 16.01% 15.66% 14.96% 19.77% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 641,510 628,506 615,491 619,731 606,624 602,339 589,291 5.80%
NOSH 433,455 433,455 433,452 433,408 433,378 433,378 433,302 0.02%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 32.16% 29.84% 30.44% 31.04% 30.89% 29.42% 29.93% -
ROE 7.58% 7.24% 8.23% 8.74% 9.13% 9.62% 11.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.27 34.93 38.42 40.28 41.39 45.46 50.71 -22.93%
EPS 11.22 10.50 11.69 12.49 12.78 13.37 15.17 -18.17%
DPS 1.00 1.00 2.00 2.00 2.00 2.00 3.00 -51.82%
NAPS 1.48 1.45 1.42 1.43 1.40 1.39 1.36 5.78%
Adjusted Per Share Value based on latest NOSH - 433,408
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.82 34.46 37.91 39.74 40.82 44.84 50.02 -22.91%
EPS 11.07 10.36 11.54 12.33 12.60 13.18 14.96 -18.14%
DPS 0.99 0.99 1.97 1.97 1.97 1.97 2.96 -51.72%
NAPS 1.4603 1.4307 1.401 1.4107 1.3809 1.3711 1.3414 5.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.72 0.75 0.77 0.775 0.755 0.905 0.815 -
P/RPS 2.10 2.15 2.00 1.92 1.82 1.99 1.61 19.32%
P/EPS 6.42 7.14 6.59 6.20 5.91 6.77 5.37 12.60%
EY 15.59 14.00 15.18 16.12 16.92 14.77 18.61 -11.10%
DY 1.39 1.33 2.60 2.58 2.65 2.21 3.68 -47.65%
P/NAPS 0.49 0.52 0.54 0.54 0.54 0.65 0.60 -12.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 -
Price 0.665 0.75 0.765 0.75 0.785 0.79 0.99 -
P/RPS 1.94 2.15 1.99 1.86 1.90 1.74 1.95 -0.34%
P/EPS 5.93 7.14 6.54 6.00 6.14 5.91 6.53 -6.20%
EY 16.87 14.00 15.28 16.66 16.28 16.92 15.32 6.61%
DY 1.50 1.33 2.61 2.67 2.55 2.53 3.03 -37.34%
P/NAPS 0.45 0.52 0.54 0.52 0.56 0.57 0.73 -27.50%

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