[TAMBUN] QoQ Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 14,136 14,100 40,032 33,117 40,092 35,322 42,868 -52.30% QoQ % 0.26% -64.78% 20.88% -17.40% 13.50% -17.60% - Horiz. % 32.98% 32.89% 93.38% 77.25% 93.52% 82.40% 100.00%
PBT 456 971 18,159 13,458 15,202 13,365 17,573 -91.25% QoQ % -53.04% -94.65% 34.93% -11.47% 13.74% -23.95% - Horiz. % 2.59% 5.53% 103.33% 76.58% 86.51% 76.05% 100.00%
Tax -171 -664 -2,702 -2,888 -3,597 -3,215 -4,713 -89.06% QoQ % 74.25% 75.43% 6.44% 19.71% -11.88% 31.78% - Horiz. % 3.63% 14.09% 57.33% 61.28% 76.32% 68.22% 100.00%
NP 285 307 15,457 10,570 11,605 10,150 12,860 -92.13% QoQ % -7.17% -98.01% 46.23% -8.92% 14.33% -21.07% - Horiz. % 2.22% 2.39% 120.19% 82.19% 90.24% 78.93% 100.00%
NP to SH 721 769 15,977 10,915 11,602 10,147 12,856 -85.37% QoQ % -6.24% -95.19% 46.38% -5.92% 14.34% -21.07% - Horiz. % 5.61% 5.98% 124.28% 84.90% 90.25% 78.93% 100.00%
Tax Rate 37.50 % 68.38 % 14.88 % 21.46 % 23.66 % 24.06 % 26.82 % 25.07% QoQ % -45.16% 359.54% -30.66% -9.30% -1.66% -10.29% - Horiz. % 139.82% 254.96% 55.48% 80.01% 88.22% 89.71% 100.00%
Total Cost 13,851 13,793 24,575 22,547 28,487 25,172 30,008 -40.30% QoQ % 0.42% -43.87% 8.99% -20.85% 13.17% -16.12% - Horiz. % 46.16% 45.96% 81.89% 75.14% 94.93% 83.88% 100.00%
Net Worth 641,514 641,514 641,510 628,506 615,491 619,731 606,624 3.80% QoQ % 0.00% 0.00% 2.07% 2.11% -0.68% 2.16% - Horiz. % 105.75% 105.75% 105.75% 103.61% 101.46% 102.16% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 4,334 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.71 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 641,514 641,514 641,510 628,506 615,491 619,731 606,624 3.80% QoQ % 0.00% 0.00% 2.07% 2.11% -0.68% 2.16% - Horiz. % 105.75% 105.75% 105.75% 103.61% 101.46% 102.16% 100.00%
NOSH 433,455 433,455 433,453 433,453 433,445 433,379 433,303 0.02% QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% 0.02% - Horiz. % 100.04% 100.04% 100.03% 100.03% 100.03% 100.02% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.02 % 2.18 % 38.61 % 31.92 % 28.95 % 28.74 % 30.00 % -83.48% QoQ % -7.34% -94.35% 20.96% 10.26% 0.73% -4.20% - Horiz. % 6.73% 7.27% 128.70% 106.40% 96.50% 95.80% 100.00%
ROE 0.11 % 0.12 % 2.49 % 1.74 % 1.88 % 1.64 % 2.12 % -86.11% QoQ % -8.33% -95.18% 43.10% -7.45% 14.63% -22.64% - Horiz. % 5.19% 5.66% 117.45% 82.08% 88.68% 77.36% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.26 3.25 9.24 7.64 9.25 8.15 9.89 -52.31% QoQ % 0.31% -64.83% 20.94% -17.41% 13.50% -17.59% - Horiz. % 32.96% 32.86% 93.43% 77.25% 93.53% 82.41% 100.00%
EPS 0.17 0.18 3.69 2.52 2.68 2.34 2.97 -85.17% QoQ % -5.56% -95.12% 46.43% -5.97% 14.53% -21.21% - Horiz. % 5.72% 6.06% 124.24% 84.85% 90.24% 78.79% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4800 1.4800 1.4800 1.4500 1.4200 1.4300 1.4000 3.78% QoQ % 0.00% 0.00% 2.07% 2.11% -0.70% 2.14% - Horiz. % 105.71% 105.71% 105.71% 103.57% 101.43% 102.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.25 3.24 9.21 7.62 9.22 8.13 9.86 -52.32% QoQ % 0.31% -64.82% 20.87% -17.35% 13.41% -17.55% - Horiz. % 32.96% 32.86% 93.41% 77.28% 93.51% 82.45% 100.00%
EPS 0.17 0.18 3.68 2.51 2.67 2.33 2.96 -85.14% QoQ % -5.56% -95.11% 46.61% -5.99% 14.59% -21.28% - Horiz. % 5.74% 6.08% 124.32% 84.80% 90.20% 78.72% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4760 1.4760 1.4760 1.4461 1.4161 1.4259 1.3957 3.80% QoQ % 0.00% 0.00% 2.07% 2.12% -0.69% 2.16% - Horiz. % 105.75% 105.75% 105.75% 103.61% 101.46% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5100 0.4700 0.7200 0.7500 0.7700 0.7750 0.7550 -
P/RPS 15.64 14.45 7.80 9.82 8.32 9.51 7.63 61.44% QoQ % 8.24% 85.26% -20.57% 18.03% -12.51% 24.64% - Horiz. % 204.98% 189.38% 102.23% 128.70% 109.04% 124.64% 100.00%
P/EPS 306.61 264.92 19.53 29.78 28.77 33.10 25.45 426.33% QoQ % 15.74% 1,256.48% -34.42% 3.51% -13.08% 30.06% - Horiz. % 1,204.75% 1,040.94% 76.74% 117.01% 113.05% 130.06% 100.00%
EY 0.33 0.38 5.12 3.36 3.48 3.02 3.93 -80.85% QoQ % -13.16% -92.58% 52.38% -3.45% 15.23% -23.16% - Horiz. % 8.40% 9.67% 130.28% 85.50% 88.55% 76.84% 100.00%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.34 0.32 0.49 0.52 0.54 0.54 0.54 -26.56% QoQ % 6.25% -34.69% -5.77% -3.70% 0.00% 0.00% - Horiz. % 62.96% 59.26% 90.74% 96.30% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 -
Price 0.5300 0.5300 0.6650 0.7500 0.7650 0.7500 0.7850 -
P/RPS 16.25 16.29 7.20 9.82 8.27 9.20 7.93 61.40% QoQ % -0.25% 126.25% -26.68% 18.74% -10.11% 16.02% - Horiz. % 204.92% 205.42% 90.79% 123.83% 104.29% 116.02% 100.00%
P/EPS 318.63 298.74 18.04 29.78 28.58 32.03 26.46 426.17% QoQ % 6.66% 1,555.99% -39.42% 4.20% -10.77% 21.05% - Horiz. % 1,204.20% 1,129.03% 68.18% 112.55% 108.01% 121.05% 100.00%
EY 0.31 0.33 5.54 3.36 3.50 3.12 3.78 -81.15% QoQ % -6.06% -94.04% 64.88% -4.00% 12.18% -17.46% - Horiz. % 8.20% 8.73% 146.56% 88.89% 92.59% 82.54% 100.00%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.36 0.36 0.45 0.52 0.54 0.52 0.56 -25.53% QoQ % 0.00% -20.00% -13.46% -3.70% 3.85% -7.14% - Horiz. % 64.29% 64.29% 80.36% 92.86% 96.43% 92.86% 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 Q3 2019.pdf 
