[TAMBUN] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 40,032 42,868 60,535 81,754 91,050 110,086 118,409 -16.53% YoY % -6.62% -29.18% -25.95% -10.21% -17.29% -7.03% - Horiz. % 33.81% 36.20% 51.12% 69.04% 76.89% 92.97% 100.00%
PBT 18,159 17,573 20,220 40,347 39,315 35,131 36,262 -10.88% YoY % 3.33% -13.09% -49.88% 2.62% 11.91% -3.12% - Horiz. % 50.08% 48.46% 55.76% 111.27% 108.42% 96.88% 100.00%
Tax -2,702 -4,713 -4,801 -5,233 -8,947 -8,665 -8,022 -16.58% YoY % 42.67% 1.83% 8.26% 41.51% -3.25% -8.02% - Horiz. % 33.68% 58.75% 59.85% 65.23% 111.53% 108.02% 100.00%
NP 15,457 12,860 15,419 35,114 30,368 26,466 28,240 -9.55% YoY % 20.19% -16.60% -56.09% 15.63% 14.74% -6.28% - Horiz. % 54.73% 45.54% 54.60% 124.34% 107.54% 93.72% 100.00%
NP to SH 15,977 12,856 15,417 34,793 30,347 25,878 22,067 -5.24% YoY % 24.28% -16.61% -55.69% 14.65% 17.27% 17.27% - Horiz. % 72.40% 58.26% 69.86% 157.67% 137.52% 117.27% 100.00%
Tax Rate 14.88 % 26.82 % 23.74 % 12.97 % 22.76 % 24.66 % 22.12 % -6.39% YoY % -44.52% 12.97% 83.04% -43.01% -7.70% 11.48% - Horiz. % 67.27% 121.25% 107.32% 58.63% 102.89% 111.48% 100.00%
Total Cost 24,575 30,008 45,116 46,640 60,682 83,620 90,169 -19.47% YoY % -18.11% -33.49% -3.27% -23.14% -27.43% -7.26% - Horiz. % 27.25% 33.28% 50.03% 51.73% 67.30% 92.74% 100.00%
Net Worth 641,510 606,624 580,625 537,904 457,748 389,828 283,923 14.54% YoY % 5.75% 4.48% 7.94% 17.51% 17.42% 37.30% - Horiz. % 225.94% 213.66% 204.50% 189.45% 161.22% 137.30% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - 16,532 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 74.92 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 641,510 606,624 580,625 537,904 457,748 389,828 283,923 14.54% YoY % 5.75% 4.48% 7.94% 17.51% 17.42% 37.30% - Horiz. % 225.94% 213.66% 204.50% 189.45% 161.22% 137.30% 100.00%
NOSH 433,453 433,303 433,302 426,907 423,840 414,711 359,397 3.17% YoY % 0.03% 0.00% 1.50% 0.72% 2.20% 15.39% - Horiz. % 120.61% 120.56% 120.56% 118.78% 117.93% 115.39% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 38.61 % 30.00 % 25.47 % 42.95 % 33.35 % 24.04 % 23.85 % 8.36% YoY % 28.70% 17.79% -40.70% 28.79% 38.73% 0.80% - Horiz. % 161.89% 125.79% 106.79% 180.08% 139.83% 100.80% 100.00%
ROE 2.49 % 2.12 % 2.66 % 6.47 % 6.63 % 6.64 % 7.77 % -17.27% YoY % 17.45% -20.30% -58.89% -2.41% -0.15% -14.54% - Horiz. % 32.05% 27.28% 34.23% 83.27% 85.33% 85.46% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.24 9.89 13.97 19.15 21.48 26.55 32.95 -19.09% YoY % -6.57% -29.21% -27.05% -10.85% -19.10% -19.42% - Horiz. % 28.04% 30.02% 42.40% 58.12% 65.19% 80.58% 100.00%
EPS 3.69 2.97 3.56 8.15 7.16 6.24 6.14 -8.13% YoY % 24.24% -16.57% -56.32% 13.83% 14.74% 1.63% - Horiz. % 60.10% 48.37% 57.98% 132.74% 116.61% 101.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.60 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4800 1.4000 1.3400 1.2600 1.0800 0.9400 0.7900 11.02% YoY % 5.71% 4.48% 6.35% 16.67% 14.89% 18.99% - Horiz. % 187.34% 177.22% 169.62% 159.49% 136.71% 118.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.21 9.86 13.93 18.81 20.95 25.33 27.24 -16.53% YoY % -6.59% -29.22% -25.94% -10.21% -17.29% -7.01% - Horiz. % 33.81% 36.20% 51.14% 69.05% 76.91% 92.99% 100.00%
EPS 3.68 2.96 3.55 8.01 6.98 5.95 5.08 -5.23% YoY % 24.32% -16.62% -55.68% 14.76% 17.31% 17.13% - Horiz. % 72.44% 58.27% 69.88% 157.68% 137.40% 117.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.80 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4760 1.3957 1.3359 1.2376 1.0532 0.8969 0.6533 14.54% YoY % 5.75% 4.48% 7.94% 17.51% 17.43% 37.29% - Horiz. % 225.93% 213.64% 204.48% 189.44% 161.21% 137.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7200 0.7550 1.0200 1.3900 1.4100 1.6200 1.5100 -
P/RPS 7.80 7.63 7.30 7.26 6.56 6.10 4.58 9.27% YoY % 2.23% 4.52% 0.55% 10.67% 7.54% 33.19% - Horiz. % 170.31% 166.59% 159.39% 158.52% 143.23% 133.19% 100.00%
P/EPS 19.53 25.45 28.67 17.06 19.69 25.96 24.59 -3.77% YoY % -23.26% -11.23% 68.05% -13.36% -24.15% 5.57% - Horiz. % 79.42% 103.50% 116.59% 69.38% 80.07% 105.57% 100.00%
EY 5.12 3.93 3.49 5.86 5.08 3.85 4.07 3.90% YoY % 30.28% 12.61% -40.44% 15.35% 31.95% -5.41% - Horiz. % 125.80% 96.56% 85.75% 143.98% 124.82% 94.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.54 0.76 1.10 1.31 1.72 1.91 -20.28% YoY % -9.26% -28.95% -30.91% -16.03% -23.84% -9.95% - Horiz. % 25.65% 28.27% 39.79% 57.59% 68.59% 90.05% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 -
Price 0.6650 0.7850 0.8850 1.4100 1.3500 1.8400 1.7400 -
P/RPS 7.20 7.93 6.33 7.36 6.28 6.93 5.28 5.30% YoY % -9.21% 25.28% -13.99% 17.20% -9.38% 31.25% - Horiz. % 136.36% 150.19% 119.89% 139.39% 118.94% 131.25% 100.00%
P/EPS 18.04 26.46 24.87 17.30 18.85 29.49 28.34 -7.25% YoY % -31.82% 6.39% 43.76% -8.22% -36.08% 4.06% - Horiz. % 63.66% 93.37% 87.76% 61.04% 66.51% 104.06% 100.00%
EY 5.54 3.78 4.02 5.78 5.30 3.39 3.53 7.80% YoY % 46.56% -5.97% -30.45% 9.06% 56.34% -3.97% - Horiz. % 156.94% 107.08% 113.88% 163.74% 150.14% 96.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.64 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.56 0.66 1.12 1.25 1.96 2.20 -23.23% YoY % -19.64% -15.15% -41.07% -10.40% -36.22% -10.91% - Horiz. % 20.45% 25.45% 30.00% 50.91% 56.82% 89.09% 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 
