[TAMBUN] QoQ Annualized Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 144,708 150,828 141,288 179,331 181,950 176,436 160,316 -6.59% QoQ % -4.06% 6.75% -21.21% -1.44% 3.13% 10.06% - Horiz. % 90.26% 94.08% 88.13% 111.86% 113.50% 110.06% 100.00%
PBT 56,033 57,134 53,460 78,024 80,601 78,336 67,728 -11.86% QoQ % -1.93% 6.87% -31.48% -3.20% 2.89% 15.66% - Horiz. % 82.73% 84.36% 78.93% 115.20% 119.01% 115.66% 100.00%
Tax -12,933 -13,624 -12,860 -22,628 -23,886 -25,424 -22,288 -30.41% QoQ % 5.07% -5.94% 43.17% 5.27% 6.05% -14.07% - Horiz. % 58.03% 61.13% 57.70% 101.53% 107.17% 114.07% 100.00%
NP 43,100 43,510 40,600 55,396 56,714 52,912 45,440 -3.46% QoQ % -0.94% 7.17% -26.71% -2.33% 7.19% 16.44% - Horiz. % 94.85% 95.75% 89.35% 121.91% 124.81% 116.44% 100.00%
NP to SH 43,552 43,498 40,588 55,359 56,670 52,862 45,424 -2.76% QoQ % 0.12% 7.17% -26.68% -2.31% 7.20% 16.37% - Horiz. % 95.88% 95.76% 89.35% 121.87% 124.76% 116.37% 100.00%
Tax Rate 23.08 % 23.85 % 24.06 % 29.00 % 29.64 % 32.46 % 32.91 % -21.05% QoQ % -3.23% -0.87% -17.03% -2.16% -8.69% -1.37% - Horiz. % 70.13% 72.47% 73.11% 88.12% 90.06% 98.63% 100.00%
Total Cost 101,608 107,318 100,688 123,935 125,236 123,524 114,876 -7.85% QoQ % -5.32% 6.58% -18.76% -1.04% 1.39% 7.53% - Horiz. % 88.45% 93.42% 87.65% 107.89% 109.02% 107.53% 100.00%
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.88% QoQ % 2.11% -0.68% 2.16% 0.71% 2.21% -0.73% - Horiz. % 105.88% 103.68% 104.40% 102.19% 101.47% 99.27% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 22,539 25,139 - 29,031 38,711 40,730 - - QoQ % -10.34% 0.00% 0.00% -25.01% -4.96% 0.00% - Horiz. % 55.34% 61.72% 0.00% 71.28% 95.04% 100.00% -
Div Payout % 51.75 % 57.80 % - % 52.44 % 68.31 % 77.05 % - % - QoQ % -10.47% 0.00% 0.00% -23.23% -11.34% 0.00% - Horiz. % 67.16% 75.02% 0.00% 68.06% 88.66% 100.00% -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.88% QoQ % 2.11% -0.68% 2.16% 0.71% 2.21% -0.73% - Horiz. % 105.88% 103.68% 104.40% 102.19% 101.47% 99.27% 100.00%
NOSH 433,453 433,445 433,379 433,303 433,338 433,302 433,302 0.02% QoQ % 0.00% 0.02% 0.02% -0.01% 0.01% 0.00% - Horiz. % 100.03% 100.03% 100.02% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 29.78 % 28.85 % 28.74 % 30.89 % 31.17 % 29.99 % 28.34 % 3.36% QoQ % 3.22% 0.38% -6.96% -0.90% 3.93% 5.82% - Horiz. % 105.08% 101.80% 101.41% 109.00% 109.99% 105.82% 100.00%
ROE 6.93 % 7.07 % 6.55 % 9.13 % 9.41 % 8.97 % 7.65 % -6.37% QoQ % -1.98% 7.94% -28.26% -2.98% 4.91% 17.25% - Horiz. % 90.59% 92.42% 85.62% 119.35% 123.01% 117.25% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.38 34.80 32.60 41.39 41.99 40.72 37.00 -6.63% QoQ % -4.08% 6.75% -21.24% -1.43% 3.12% 10.05% - Horiz. % 90.22% 94.05% 88.11% 111.86% 113.49% 110.05% 100.00%
EPS 10.05 10.04 9.36 12.78 13.08 12.20 10.48 -2.75% QoQ % 0.10% 7.26% -26.76% -2.29% 7.21% 16.41% - Horiz. % 95.90% 95.80% 89.31% 121.95% 124.81% 116.41% 100.00%
DPS 5.20 5.80 0.00 6.70 8.93 9.40 0.00 - QoQ % -10.34% 0.00% 0.00% -24.97% -5.00% 0.00% - Horiz. % 55.32% 61.70% 0.00% 71.28% 95.00% 100.00% -
NAPS 1.4500 1.4200 1.4300 1.4000 1.3900 1.3600 1.3700 3.85% QoQ % 2.11% -0.70% 2.14% 0.72% 2.21% -0.73% - Horiz. % 105.84% 103.65% 104.38% 102.19% 101.46% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.29 34.70 32.51 41.26 41.86 40.59 36.89 -6.61% QoQ % -4.06% 6.74% -21.21% -1.43% 3.13% 10.03% - Horiz. % 90.24% 94.06% 88.13% 111.85% 113.47% 110.03% 100.00%
EPS 10.02 10.01 9.34 12.74 13.04 12.16 10.45 -2.76% QoQ % 0.10% 7.17% -26.69% -2.30% 7.24% 16.36% - Horiz. % 95.89% 95.79% 89.38% 121.91% 124.78% 116.36% 100.00%
DPS 5.19 5.78 0.00 6.68 8.91 9.37 0.00 - QoQ % -10.21% 0.00% 0.00% -25.03% -4.91% 0.00% - Horiz. % 55.39% 61.69% 0.00% 71.29% 95.09% 100.00% -
NAPS 1.4461 1.4161 1.4259 1.3957 1.3859 1.3559 1.3658 3.88% QoQ % 2.12% -0.69% 2.16% 0.71% 2.21% -0.72% - Horiz. % 105.88% 103.68% 104.40% 102.19% 101.47% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7500 0.7700 0.7750 0.7550 0.9050 0.8150 0.8000 -
P/RPS 2.25 2.21 2.38 1.82 2.16 2.00 2.16 2.76% QoQ % 1.81% -7.14% 30.77% -15.74% 8.00% -7.41% - Horiz. % 104.17% 102.31% 110.19% 84.26% 100.00% 92.59% 100.00%
P/EPS 7.46 7.67 8.28 5.91 6.92 6.68 7.63 -1.49% QoQ % -2.74% -7.37% 40.10% -14.60% 3.59% -12.45% - Horiz. % 97.77% 100.52% 108.52% 77.46% 90.69% 87.55% 100.00%
EY 13.40 13.03 12.08 16.92 14.45 14.97 13.10 1.52% QoQ % 2.84% 7.86% -28.61% 17.09% -3.47% 14.27% - Horiz. % 102.29% 99.47% 92.21% 129.16% 110.31% 114.27% 100.00%
DY 6.93 7.53 0.00 8.87 9.87 11.53 0.00 - QoQ % -7.97% 0.00% 0.00% -10.13% -14.40% 0.00% - Horiz. % 60.10% 65.31% 0.00% 76.93% 85.60% 100.00% -
P/NAPS 0.52 0.54 0.54 0.54 0.65 0.60 0.58 -7.02% QoQ % -3.70% 0.00% 0.00% -16.92% 8.33% 3.45% - Horiz. % 89.66% 93.10% 93.10% 93.10% 112.07% 103.45% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 -
Price 0.7500 0.7650 0.7500 0.7850 0.7900 0.9900 0.8250 -
P/RPS 2.25 2.20 2.30 1.90 1.88 2.43 2.23 0.60% QoQ % 2.27% -4.35% 21.05% 1.06% -22.63% 8.97% - Horiz. % 100.90% 98.65% 103.14% 85.20% 84.30% 108.97% 100.00%
P/EPS 7.46 7.62 8.01 6.14 6.04 8.11 7.87 -3.50% QoQ % -2.10% -4.87% 30.46% 1.66% -25.52% 3.05% - Horiz. % 94.79% 96.82% 101.78% 78.02% 76.75% 103.05% 100.00%
EY 13.40 13.12 12.49 16.28 16.55 12.32 12.71 3.58% QoQ % 2.13% 5.04% -23.28% -1.63% 34.33% -3.07% - Horiz. % 105.43% 103.23% 98.27% 128.09% 130.21% 96.93% 100.00%
DY 6.93 7.58 0.00 8.54 11.31 9.49 0.00 - QoQ % -8.58% 0.00% 0.00% -24.49% 19.18% 0.00% - Horiz. % 73.02% 79.87% 0.00% 89.99% 119.18% 100.00% -
P/NAPS 0.52 0.54 0.52 0.56 0.57 0.73 0.60 -9.09% QoQ % -3.70% 3.85% -7.14% -1.75% -21.92% 21.67% - Horiz. % 86.67% 90.00% 86.67% 93.33% 95.00% 121.67% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TIILB Q4 2018.pdf 
