[TAMBUN] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TAMBUN] TAMBUN INDAH LAND BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.25%
YoY- -33.61%
Quarter Report
Latest QR
Upcoming QR
TAMBUN's Result
TAMBUN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 255,879 131,870 148,563 179,331 282,099 360,836 367,651 -5.85%
PBT 81,286 33,937 60,184 78,024 110,610 148,765 135,744 -8.18%
Tax -20,557 -9,996 -12,402 -22,628 -27,011 -35,537 -33,799 -7.94%
NP 60,729 23,941 47,782 55,396 83,599 113,228 101,945 -8.26%
-
NP to SH 61,602 25,278 48,641 55,359 83,388 112,203 101,117 -7.92%
-
Tax Rate 25.29% 29.45% 20.61% 29.00% 24.42% 23.89% 24.90% -
Total Cost 195,150 107,929 100,781 123,935 198,500 247,608 265,706 -5.00%
-
Net Worth 705,249 651,516 641,510 606,624 580,625 536,326 456,548 7.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,448 12,595 16,904 29,031 43,330 38,309 12,681 -3.17%
Div Payout % 16.96% 49.83% 34.75% 52.44% 51.96% 34.14% 12.54% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 705,249 651,516 641,510 606,624 580,625 536,326 456,548 7.50%
NOSH 436,040 434,492 433,455 433,378 433,302 425,656 422,729 0.51%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 23.73% 18.16% 32.16% 30.89% 29.63% 31.38% 27.73% -
ROE 8.73% 3.88% 7.58% 9.13% 14.36% 20.92% 22.15% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 58.78 30.36 34.27 41.39 65.10 84.77 86.97 -6.31%
EPS 14.17 5.83 11.22 12.78 19.33 26.36 23.92 -8.34%
DPS 2.40 2.90 3.90 6.70 10.00 9.00 3.00 -3.64%
NAPS 1.62 1.50 1.48 1.40 1.34 1.26 1.08 6.98%
Adjusted Per Share Value based on latest NOSH - 433,378
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 58.25 30.02 33.82 40.82 64.21 82.14 83.69 -5.85%
EPS 14.02 5.75 11.07 12.60 18.98 25.54 23.02 -7.92%
DPS 2.38 2.87 3.85 6.61 9.86 8.72 2.89 -3.18%
NAPS 1.6053 1.483 1.4603 1.3809 1.3217 1.2208 1.0392 7.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.725 0.675 0.72 0.755 1.02 1.39 1.41 -
P/RPS 1.23 2.22 2.10 1.82 1.57 1.64 1.62 -4.48%
P/EPS 5.12 11.60 6.42 5.91 5.30 5.27 5.89 -2.30%
EY 19.52 8.62 15.59 16.92 18.87 18.96 16.96 2.36%
DY 3.31 4.30 5.42 8.87 9.80 6.47 2.13 7.61%
P/NAPS 0.45 0.45 0.49 0.54 0.76 1.10 1.31 -16.29%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 26/02/20 22/02/19 27/02/18 23/02/17 29/02/16 -
Price 0.75 0.64 0.665 0.785 0.885 1.41 1.35 -
P/RPS 1.28 2.11 1.94 1.90 1.36 1.66 1.55 -3.13%
P/EPS 5.30 11.00 5.93 6.14 4.60 5.35 5.64 -1.03%
EY 18.87 9.09 16.87 16.28 21.75 18.70 17.72 1.05%
DY 3.20 4.53 5.86 8.54 11.30 6.38 2.22 6.27%
P/NAPS 0.46 0.43 0.45 0.56 0.66 1.12 1.25 -15.33%

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