[TAMBUN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -19.28%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 131,870 110,661 101,385 127,341 148,563 151,399 166,527 -14.34%
PBT 33,937 32,905 33,044 47,790 60,184 59,598 67,423 -36.59%
Tax -9,996 -6,983 -6,425 -9,851 -12,402 -14,413 -16,728 -28.94%
NP 23,941 25,922 26,619 37,939 47,782 45,185 50,695 -39.21%
-
NP to SH 25,278 27,564 28,382 39,263 48,641 45,520 50,677 -36.97%
-
Tax Rate 29.45% 21.22% 19.44% 20.61% 20.61% 24.18% 24.81% -
Total Cost 107,929 84,739 74,766 89,402 100,781 106,214 115,832 -4.58%
-
Net Worth 651,516 637,212 641,514 641,514 641,510 628,506 615,491 3.84%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 4,334 4,334 4,334 4,334 8,666 -
Div Payout % - - 15.27% 11.04% 8.91% 9.52% 17.10% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 651,516 637,212 641,514 641,514 641,510 628,506 615,491 3.84%
NOSH 434,492 433,874 433,455 433,455 433,455 433,455 433,452 0.15%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.16% 23.42% 26.26% 29.79% 32.16% 29.84% 30.44% -
ROE 3.88% 4.33% 4.42% 6.12% 7.58% 7.24% 8.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.36 25.53 23.39 29.38 34.27 34.93 38.42 -14.46%
EPS 5.82 6.36 6.55 9.06 11.22 10.50 11.69 -37.05%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 2.00 -
NAPS 1.50 1.47 1.48 1.48 1.48 1.45 1.42 3.70%
Adjusted Per Share Value based on latest NOSH - 433,455
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.02 25.19 23.08 28.99 33.82 34.46 37.91 -14.34%
EPS 5.75 6.27 6.46 8.94 11.07 10.36 11.54 -37.01%
DPS 0.00 0.00 0.99 0.99 0.99 0.99 1.97 -
NAPS 1.483 1.4505 1.4603 1.4603 1.4603 1.4307 1.401 3.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.675 0.595 0.51 0.47 0.72 0.75 0.77 -
P/RPS 2.22 2.33 2.18 1.60 2.10 2.15 2.00 7.17%
P/EPS 11.60 9.36 7.79 5.19 6.42 7.14 6.59 45.53%
EY 8.62 10.69 12.84 19.27 15.59 14.00 15.18 -31.30%
DY 0.00 0.00 1.96 2.13 1.39 1.33 2.60 -
P/NAPS 0.45 0.40 0.34 0.32 0.49 0.52 0.54 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 -
Price 0.64 0.60 0.53 0.53 0.665 0.75 0.765 -
P/RPS 2.11 2.35 2.27 1.80 1.94 2.15 1.99 3.96%
P/EPS 11.00 9.44 8.09 5.85 5.93 7.14 6.54 41.20%
EY 9.09 10.60 12.35 17.09 16.87 14.00 15.28 -29.15%
DY 0.00 0.00 1.89 1.89 1.50 1.33 2.61 -
P/NAPS 0.43 0.41 0.36 0.36 0.45 0.52 0.54 -14.02%

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