[TAMBUN] QoQ Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 35,322 42,868 48,245 48,139 40,079 60,535 70,973 -37.23% QoQ % -17.60% -11.15% 0.22% 20.11% -33.79% -14.71% - Horiz. % 49.77% 60.40% 67.98% 67.83% 56.47% 85.29% 100.00%
PBT 13,365 17,573 21,283 22,236 16,932 20,220 31,830 -43.96% QoQ % -23.95% -17.43% -4.29% 31.33% -16.26% -36.48% - Horiz. % 41.99% 55.21% 66.86% 69.86% 53.20% 63.52% 100.00%
Tax -3,215 -4,713 -5,203 -7,140 -5,572 -4,801 -7,950 -45.34% QoQ % 31.78% 9.42% 27.13% -28.14% -16.06% 39.61% - Horiz. % 40.44% 59.28% 65.45% 89.81% 70.09% 60.39% 100.00%
NP 10,150 12,860 16,080 15,096 11,360 15,419 23,880 -43.50% QoQ % -21.07% -20.02% 6.52% 32.89% -26.32% -35.43% - Horiz. % 42.50% 53.85% 67.34% 63.22% 47.57% 64.57% 100.00%
NP to SH 10,147 12,856 16,072 15,075 11,356 15,417 23,886 -43.52% QoQ % -21.07% -20.01% 6.61% 32.75% -26.34% -35.46% - Horiz. % 42.48% 53.82% 67.29% 63.11% 47.54% 64.54% 100.00%
Tax Rate 24.06 % 26.82 % 24.45 % 32.11 % 32.91 % 23.74 % 24.98 % -2.47% QoQ % -10.29% 9.69% -23.86% -2.43% 38.63% -4.96% - Horiz. % 96.32% 107.37% 97.88% 128.54% 131.75% 95.04% 100.00%
Total Cost 25,172 30,008 32,165 33,043 28,719 45,116 47,093 -34.16% QoQ % -16.12% -6.71% -2.66% 15.06% -36.34% -4.20% - Horiz. % 53.45% 63.72% 68.30% 70.17% 60.98% 95.80% 100.00%
Net Worth 619,731 606,624 602,339 589,291 593,624 580,625 576,255 4.97% QoQ % 2.16% 0.71% 2.21% -0.73% 2.24% 0.76% - Horiz. % 107.54% 105.27% 104.53% 102.26% 103.01% 100.76% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 8,666 - - - 12,998 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.68% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 53.92 % - % - % - % 54.42 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.08% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 619,731 606,624 602,339 589,291 593,624 580,625 576,255 4.97% QoQ % 2.16% 0.71% 2.21% -0.73% 2.24% 0.76% - Horiz. % 107.54% 105.27% 104.53% 102.26% 103.01% 100.76% 100.00%
NOSH 433,379 433,303 433,338 433,302 433,302 433,302 433,275 0.02% QoQ % 0.02% -0.01% 0.01% 0.00% 0.00% 0.01% - Horiz. % 100.02% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 28.74 % 30.00 % 33.33 % 31.36 % 28.34 % 25.47 % 33.65 % -9.99% QoQ % -4.20% -9.99% 6.28% 10.66% 11.27% -24.31% - Horiz. % 85.41% 89.15% 99.05% 93.19% 84.22% 75.69% 100.00%
ROE 1.64 % 2.12 % 2.67 % 2.56 % 1.91 % 2.66 % 4.15 % -46.18% QoQ % -22.64% -20.60% 4.30% 34.03% -28.20% -35.90% - Horiz. % 39.52% 51.08% 64.34% 61.69% 46.02% 64.10% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.15 9.89 11.13 11.11 9.25 13.97 16.38 -37.24% QoQ % -17.59% -11.14% 0.18% 20.11% -33.79% -14.71% - Horiz. % 49.76% 60.38% 67.95% 67.83% 56.47% 85.29% 100.00%
EPS 2.34 2.97 3.71 3.48 2.62 3.56 5.51 -43.53% QoQ % -21.21% -19.95% 6.61% 32.82% -26.40% -35.39% - Horiz. % 42.47% 53.90% 67.33% 63.16% 47.55% 64.61% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4300 1.4000 1.3900 1.3600 1.3700 1.3400 1.3300 4.96% QoQ % 2.14% 0.72% 2.21% -0.73% 2.24% 0.75% - Horiz. % 107.52% 105.26% 104.51% 102.26% 103.01% 100.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.13 9.86 11.10 11.08 9.22 13.93 16.33 -37.21% QoQ % -17.55% -11.17% 0.18% 20.17% -33.81% -14.70% - Horiz. % 49.79% 60.38% 67.97% 67.85% 56.46% 85.30% 100.00%
EPS 2.33 2.96 3.70 3.47 2.61 3.55 5.50 -43.62% QoQ % -21.28% -20.00% 6.63% 32.95% -26.48% -35.45% - Horiz. % 42.36% 53.82% 67.27% 63.09% 47.45% 64.55% 100.00%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 2.99 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.56% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4259 1.3957 1.3859 1.3559 1.3658 1.3359 1.3259 4.97% QoQ % 2.16% 0.71% 2.21% -0.72% 2.24% 0.75% - Horiz. % 107.54% 105.26% 104.53% 102.26% 103.01% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.7750 0.7550 0.9050 0.8150 0.8000 1.0200 1.1300 -
P/RPS 9.51 7.63 8.13 7.34 8.65 7.30 6.90 23.87% QoQ % 24.64% -6.15% 10.76% -15.14% 18.49% 5.80% - Horiz. % 137.83% 110.58% 117.83% 106.38% 125.36% 105.80% 100.00%
P/EPS 33.10 25.45 24.40 23.43 30.53 28.67 20.50 37.67% QoQ % 30.06% 4.30% 4.14% -23.26% 6.49% 39.85% - Horiz. % 161.46% 124.15% 119.02% 114.29% 148.93% 139.85% 100.00%
EY 3.02 3.93 4.10 4.27 3.28 3.49 4.88 -27.40% QoQ % -23.16% -4.15% -3.98% 30.18% -6.02% -28.48% - Horiz. % 61.89% 80.53% 84.02% 87.50% 67.21% 71.52% 100.00%
DY 0.00 0.00 2.21 0.00 0.00 0.00 2.65 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 83.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.54 0.65 0.60 0.58 0.76 0.85 -26.12% QoQ % 0.00% -16.92% 8.33% 3.45% -23.68% -10.59% - Horiz. % 63.53% 63.53% 76.47% 70.59% 68.24% 89.41% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 27/02/18 22/11/17 -
Price 0.7500 0.7850 0.7900 0.9900 0.8250 0.8850 1.0100 -
P/RPS 9.20 7.93 7.10 8.91 8.92 6.33 6.17 30.55% QoQ % 16.02% 11.69% -20.31% -0.11% 40.92% 2.59% - Horiz. % 149.11% 128.53% 115.07% 144.41% 144.57% 102.59% 100.00%
P/EPS 32.03 26.46 21.30 28.46 31.48 24.87 18.32 45.18% QoQ % 21.05% 24.23% -25.16% -9.59% 26.58% 35.75% - Horiz. % 174.84% 144.43% 116.27% 155.35% 171.83% 135.75% 100.00%
EY 3.12 3.78 4.69 3.51 3.18 4.02 5.46 -31.16% QoQ % -17.46% -19.40% 33.62% 10.38% -20.90% -26.37% - Horiz. % 57.14% 69.23% 85.90% 64.29% 58.24% 73.63% 100.00%
DY 0.00 0.00 2.53 0.00 0.00 0.00 2.97 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 85.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.56 0.57 0.73 0.60 0.66 0.76 -22.37% QoQ % -7.14% -1.75% -21.92% 21.67% -9.09% -13.16% - Horiz. % 68.42% 73.68% 75.00% 96.05% 78.95% 86.84% 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
TILB- Q2 2018.pdf 
