TAMBUN INDAH LAND

TAMBUN
End-of-day quote. End-of-day quote  - 06/18
0.675MYR +0.75%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 132159
EBITDA1 38,651,5
Operating profit (EBIT)1 38,250,6
Operating Margin 29,0%31,8%
Pre-Tax Profit (EBT)1 33,948,7
Net income1 25,336,3
Net margin 19,2%22,8%
EPS2 0,060,09
Dividend per Share2 0,020,03
Last update 02/25/202105/28/2021
1 MYR in Million
2 MYR
Estimates
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 18,941,1
Net Cash position1 --
Leverage (Debt / EBITDA) 0,49x0,80x
Free Cash Flow1 4,98-13,1
ROE (Net Profit / Equities) 3,91%5,43%
Shareholders' equity1 647667
ROA (Net Profit / Asset) 3,12%4,43%
Assets1 810818
Book Value Per Share2 1,501,55
Cash Flow per Share --
Capex1 0,880,50
Capex / Sales 0,67%0,31%
Last update 02/25/202105/28/2021
1 MYR in Million
2 MYR
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 293 M MYR -
Entreprise Value (EV) 334 M MYR 323 M MYR
Valuation 2021e 2022e
P/E ratio (Price / EPS) 7,94x 7,28x
Capitalization / Revenue 1,84x 1,72x
EV / Revenue 2,10x 1,96x
EV / EBITDA 6,50x 5,95x
Yield (DPS / Price) 4,94% 5,73%
Price to book (Price / BVPS) 0,44x 0,42x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 31,8% 32,4%
Operating Leverage (Delta EBIT / Delta Sales) 1,57x 1,28x
Net Margin (Net Profit / Revenue) 22,8% 23,1%
ROA (Net Profit / Asset) 4,43% 4,67%
ROE (Net Profit / Equities) 5,43% 5,63%
Rate of Dividend 39,2% 41,7%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0,31% 1,76%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 5,14x 4,96x
Financial Leverage (Net Debt / EBITDA) 0,80x 0,53x
Price Earning Ratio
EPS & Dividend