[TAMBUN] YoY Cumulative Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 28,236 75,414 88,218 150,591 193,647 190,419 239,981 -29.98% YoY % -62.56% -14.51% -41.42% -22.23% 1.70% -20.65% - Horiz. % 11.77% 31.42% 36.76% 62.75% 80.69% 79.35% 100.00%
PBT 1,427 28,567 39,168 58,560 76,244 63,515 68,354 -47.50% YoY % -95.00% -27.07% -33.11% -23.19% 20.04% -7.08% - Horiz. % 2.09% 41.79% 57.30% 85.67% 111.54% 92.92% 100.00%
Tax -835 -6,812 -12,712 -14,260 -23,646 -15,811 -17,241 -39.60% YoY % 87.74% 46.41% 10.86% 39.69% -49.55% 8.29% - Horiz. % 4.84% 39.51% 73.73% 82.71% 137.15% 91.71% 100.00%
NP 592 21,755 26,456 44,300 52,598 47,704 51,113 -52.40% YoY % -97.28% -17.77% -40.28% -15.78% 10.26% -6.67% - Horiz. % 1.16% 42.56% 51.76% 86.67% 102.91% 93.33% 100.00%
NP to SH 1,490 21,749 26,431 44,085 52,185 46,991 50,728 -44.42% YoY % -93.15% -17.71% -40.05% -15.52% 11.05% -7.37% - Horiz. % 2.94% 42.87% 52.10% 86.90% 102.87% 92.63% 100.00%
Tax Rate 58.51 % 23.85 % 32.46 % 24.35 % 31.01 % 24.89 % 25.22 % 15.04% YoY % 145.32% -26.52% 33.31% -21.48% 24.59% -1.31% - Horiz. % 232.00% 94.57% 128.71% 96.55% 122.96% 98.69% 100.00%
Total Cost 27,644 53,659 61,762 106,291 141,049 142,715 188,868 -27.38% YoY % -48.48% -13.12% -41.89% -24.64% -1.17% -24.44% - Horiz. % 14.64% 28.41% 32.70% 56.28% 74.68% 75.56% 100.00%
Net Worth 641,514 615,491 589,291 549,988 488,305 417,604 342,165 11.03% YoY % 4.23% 4.45% 7.15% 12.63% 16.93% 22.05% - Horiz. % 187.49% 179.88% 172.22% 160.74% 142.71% 122.05% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 12,570 12,569 20,365 30,077 25,476 - - - YoY % 0.00% -38.28% -32.29% 18.06% 0.00% 0.00% - Horiz. % 49.34% 49.34% 79.94% 118.06% 100.00% - -
Div Payout % 843.64 % 57.80 % 77.05 % 68.23 % 48.82 % - % - % - YoY % 1,359.58% -24.98% 12.93% 39.76% 0.00% 0.00% - Horiz. % 1,728.06% 118.39% 157.82% 139.76% 100.00% - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 641,514 615,491 589,291 549,988 488,305 417,604 342,165 11.03% YoY % 4.23% 4.45% 7.15% 12.63% 16.93% 22.05% - Horiz. % 187.49% 179.88% 172.22% 160.74% 142.71% 122.05% 100.00%
NOSH 433,455 433,445 433,302 429,678 424,613 421,822 397,866 1.44% YoY % 0.00% 0.03% 0.84% 1.19% 0.66% 6.02% - Horiz. % 108.94% 108.94% 108.91% 108.00% 106.72% 106.02% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.10 % 28.85 % 29.99 % 29.42 % 27.16 % 25.05 % 21.30 % -32.01% YoY % -92.72% -3.80% 1.94% 8.32% 8.42% 17.61% - Horiz. % 9.86% 135.45% 140.80% 138.12% 127.51% 117.61% 100.00%
ROE 0.23 % 3.53 % 4.49 % 8.02 % 10.69 % 11.25 % 14.83 % -50.03% YoY % -93.48% -21.38% -44.01% -24.98% -4.98% -24.14% - Horiz. % 1.55% 23.80% 30.28% 54.08% 72.08% 75.86% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.51 17.40 20.36 35.05 45.61 45.14 60.32 -30.98% YoY % -62.59% -14.54% -41.91% -23.15% 1.04% -25.17% - Horiz. % 10.79% 28.85% 33.75% 58.11% 75.61% 74.83% 100.00%
EPS 0.34 5.02 6.10 10.26 12.29 11.14 12.75 -45.31% YoY % -93.23% -17.70% -40.55% -16.52% 10.32% -12.63% - Horiz. % 2.67% 39.37% 47.84% 80.47% 96.39% 87.37% 100.00%
DPS 2.90 2.90 4.70 7.00 6.00 0.00 0.00 - YoY % 0.00% -38.30% -32.86% 16.67% 0.00% 0.00% - Horiz. % 48.33% 48.33% 78.33% 116.67% 100.00% - -
NAPS 1.4800 1.4200 1.3600 1.2800 1.1500 0.9900 0.8600 9.46% YoY % 4.23% 4.41% 6.25% 11.30% 16.16% 15.12% - Horiz. % 172.09% 165.12% 158.14% 148.84% 133.72% 115.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.50 17.35 20.30 34.65 44.55 43.81 55.22 -29.97% YoY % -62.54% -14.53% -41.41% -22.22% 1.69% -20.66% - Horiz. % 11.77% 31.42% 36.76% 62.75% 80.68% 79.34% 100.00%
EPS 0.34 5.00 6.08 10.14 12.01 10.81 11.67 -44.50% YoY % -93.20% -17.76% -40.04% -15.57% 11.10% -7.37% - Horiz. % 2.91% 42.84% 52.10% 86.89% 102.91% 92.63% 100.00%
DPS 2.89 2.89 4.69 6.92 5.86 0.00 0.00 - YoY % 0.00% -38.38% -32.23% 18.09% 0.00% 0.00% - Horiz. % 49.32% 49.32% 80.03% 118.09% 100.00% - -
NAPS 1.4760 1.4161 1.3559 1.2654 1.1235 0.9608 0.7873 11.03% YoY % 4.23% 4.44% 7.15% 12.63% 16.93% 22.04% - Horiz. % 187.48% 179.87% 172.22% 160.73% 142.70% 122.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5100 0.7700 0.8150 1.4300 1.4000 1.6600 2.1800 -
P/RPS 7.83 4.43 4.00 4.08 3.07 3.68 3.61 13.76% YoY % 76.75% 10.75% -1.96% 32.90% -16.58% 1.94% - Horiz. % 216.90% 122.71% 110.80% 113.02% 85.04% 101.94% 100.00%
P/EPS 148.36 15.35 13.36 13.94 11.39 14.90 17.10 43.30% YoY % 866.51% 14.90% -4.16% 22.39% -23.56% -12.87% - Horiz. % 867.60% 89.77% 78.13% 81.52% 66.61% 87.13% 100.00%
EY 0.67 6.52 7.48 7.17 8.78 6.71 5.85 -30.29% YoY % -89.72% -12.83% 4.32% -18.34% 30.85% 14.70% - Horiz. % 11.45% 111.45% 127.86% 122.56% 150.09% 114.70% 100.00%
DY 5.69 3.77 5.77 4.90 4.29 0.00 0.00 - YoY % 50.93% -34.66% 17.76% 14.22% 0.00% 0.00% - Horiz. % 132.63% 87.88% 134.50% 114.22% 100.00% - -
P/NAPS 0.34 0.54 0.60 1.12 1.22 1.68 2.53 -28.41% YoY % -37.04% -10.00% -46.43% -8.20% -27.38% -33.60% - Horiz. % 13.44% 21.34% 23.72% 44.27% 48.22% 66.40% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 -
Price 0.5300 0.7650 0.9900 1.2200 1.4700 1.4300 2.4000 -
P/RPS 8.14 4.40 4.86 3.48 3.22 3.17 3.98 12.65% YoY % 85.00% -9.47% 39.66% 8.07% 1.58% -20.35% - Horiz. % 204.52% 110.55% 122.11% 87.44% 80.90% 79.65% 100.00%
P/EPS 154.18 15.25 16.23 11.89 11.96 12.84 18.82 41.94% YoY % 911.02% -6.04% 36.50% -0.59% -6.85% -31.77% - Horiz. % 819.23% 81.03% 86.24% 63.18% 63.55% 68.23% 100.00%
EY 0.65 6.56 6.16 8.41 8.36 7.79 5.31 -29.51% YoY % -90.09% 6.49% -26.75% 0.60% 7.32% 46.70% - Horiz. % 12.24% 123.54% 116.01% 158.38% 157.44% 146.70% 100.00%
DY 5.47 3.79 4.75 5.74 4.08 0.00 0.00 - YoY % 44.33% -20.21% -17.25% 40.69% 0.00% 0.00% - Horiz. % 134.07% 92.89% 116.42% 140.69% 100.00% - -
P/NAPS 0.36 0.54 0.73 0.95 1.28 1.44 2.79 -28.89% YoY % -33.33% -26.03% -23.16% -25.78% -11.11% -48.39% - Horiz. % 12.90% 19.35% 26.16% 34.05% 45.88% 51.61% 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 
