[TAMBUN] YoY Cumulative Quarter 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- 22.68%
YoY- -25.68%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 131,870 148,563 179,331 282,099 360,836 367,651 466,841 -18.98%
PBT 33,937 60,184 78,024 110,610 148,765 135,744 138,242 -20.85%
Tax -9,996 -12,402 -22,628 -27,011 -35,537 -33,799 -34,907 -18.79%
NP 23,941 47,782 55,396 83,599 113,228 101,945 103,335 -21.61%
-
NP to SH 25,278 48,641 55,359 83,388 112,203 101,117 102,141 -20.74%
-
Tax Rate 29.45% 20.61% 29.00% 24.42% 23.89% 24.90% 25.25% -
Total Cost 107,929 100,781 123,935 198,500 247,608 265,706 363,506 -18.30%
-
Net Worth 651,516 641,510 606,624 580,625 536,326 456,548 381,002 9.34%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 12,595 16,904 29,031 43,330 38,309 12,681 12,159 0.58%
Div Payout % 49.83% 34.75% 52.44% 51.96% 34.14% 12.54% 11.90% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 651,516 641,510 606,624 580,625 536,326 456,548 381,002 9.34%
NOSH 434,492 433,455 433,378 433,302 425,656 422,729 405,321 1.16%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 18.16% 32.16% 30.89% 29.63% 31.38% 27.73% 22.13% -
ROE 3.88% 7.58% 9.13% 14.36% 20.92% 22.15% 26.81% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.36 34.27 41.39 65.10 84.77 86.97 115.18 -19.91%
EPS 5.83 11.22 12.78 19.33 26.36 23.92 25.20 -21.63%
DPS 2.90 3.90 6.70 10.00 9.00 3.00 3.00 -0.56%
NAPS 1.50 1.48 1.40 1.34 1.26 1.08 0.94 8.09%
Adjusted Per Share Value based on latest NOSH - 433,302
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.02 33.82 40.82 64.21 82.14 83.69 106.27 -18.98%
EPS 5.75 11.07 12.60 18.98 25.54 23.02 23.25 -20.75%
DPS 2.87 3.85 6.61 9.86 8.72 2.89 2.77 0.59%
NAPS 1.483 1.4603 1.3809 1.3217 1.2208 1.0392 0.8673 9.34%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.675 0.72 0.755 1.02 1.39 1.41 1.62 -
P/RPS 2.22 2.10 1.82 1.57 1.64 1.62 1.41 7.85%
P/EPS 11.60 6.42 5.91 5.30 5.27 5.89 6.43 10.32%
EY 8.62 15.59 16.92 18.87 18.96 16.96 15.56 -9.36%
DY 4.30 5.42 8.87 9.80 6.47 2.13 1.85 15.07%
P/NAPS 0.45 0.49 0.54 0.76 1.10 1.31 1.72 -20.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 22/02/19 27/02/18 23/02/17 29/02/16 12/02/15 -
Price 0.64 0.665 0.785 0.885 1.41 1.35 1.84 -
P/RPS 2.11 1.94 1.90 1.36 1.66 1.55 1.60 4.71%
P/EPS 11.00 5.93 6.14 4.60 5.35 5.64 7.30 7.06%
EY 9.09 16.87 16.28 21.75 18.70 17.72 13.70 -6.60%
DY 4.53 5.86 8.54 11.30 6.38 2.22 1.63 18.55%
P/NAPS 0.43 0.45 0.56 0.66 1.12 1.25 1.96 -22.32%

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