[TAMBUN] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 37.06%
YoY- -11.76%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 255,879 209,598 218,161 165,252 131,870 110,661 101,385 85.05%
PBT 81,286 62,518 65,861 46,828 33,937 32,905 33,044 81.92%
Tax -20,557 -16,611 -17,708 -13,265 -9,996 -6,983 -6,425 116.67%
NP 60,729 45,907 48,153 33,563 23,941 25,922 26,619 73.04%
-
NP to SH 61,602 46,773 49,018 34,645 25,278 27,564 28,382 67.39%
-
Tax Rate 25.29% 26.57% 26.89% 28.33% 29.45% 21.22% 19.44% -
Total Cost 195,150 163,691 170,008 131,689 107,929 84,739 74,766 89.24%
-
Net Worth 705,249 678,064 678,041 664,967 651,516 637,212 641,514 6.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 4,334 -
Div Payout % - - - - - - 15.27% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 705,249 678,064 678,041 664,967 651,516 637,212 641,514 6.49%
NOSH 436,040 434,837 434,642 434,642 434,492 433,874 433,455 0.39%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.73% 21.90% 22.07% 20.31% 18.16% 23.42% 26.26% -
ROE 8.73% 6.90% 7.23% 5.21% 3.88% 4.33% 4.42% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 58.78 48.22 50.19 38.02 30.36 25.53 23.39 84.53%
EPS 14.15 10.76 11.28 7.97 5.82 6.36 6.55 66.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.62 1.56 1.56 1.53 1.50 1.47 1.48 6.19%
Adjusted Per Share Value based on latest NOSH - 434,642
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 58.25 47.71 49.66 37.62 30.02 25.19 23.08 85.05%
EPS 14.02 10.65 11.16 7.89 5.75 6.27 6.46 67.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 1.6053 1.5435 1.5434 1.5137 1.483 1.4505 1.4603 6.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.77 0.66 0.655 0.675 0.595 0.51 -
P/RPS 1.23 1.60 1.31 1.72 2.22 2.33 2.18 -31.64%
P/EPS 5.12 7.16 5.85 8.22 11.60 9.36 7.79 -24.34%
EY 19.52 13.98 17.09 12.17 8.62 10.69 12.84 32.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.45 0.49 0.42 0.43 0.45 0.40 0.34 20.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.75 0.78 0.68 0.655 0.64 0.60 0.53 -
P/RPS 1.28 1.62 1.35 1.72 2.11 2.35 2.27 -31.67%
P/EPS 5.30 7.25 6.03 8.22 11.00 9.44 8.09 -24.51%
EY 18.87 13.80 16.58 12.17 9.09 10.60 12.35 32.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.46 0.50 0.44 0.43 0.43 0.41 0.36 17.69%

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