Highlights

[TAMBUN] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     7.17%    YoY -     -17.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 56,400 148,563 144,708 150,828 141,288 179,331 181,950 -54.17%
  QoQ % -62.04% 2.66% -4.06% 6.75% -21.21% -1.44% -
  Horiz. % 31.00% 81.65% 79.53% 82.89% 77.65% 98.56% 100.00%
PBT 3,884 60,184 56,033 57,134 53,460 78,024 80,601 -86.73%
  QoQ % -93.55% 7.41% -1.93% 6.87% -31.48% -3.20% -
  Horiz. % 4.82% 74.67% 69.52% 70.88% 66.33% 96.80% 100.00%
Tax -2,656 -12,402 -12,933 -13,624 -12,860 -22,628 -23,886 -76.85%
  QoQ % 78.58% 4.11% 5.07% -5.94% 43.17% 5.27% -
  Horiz. % 11.12% 51.92% 54.14% 57.04% 53.84% 94.73% 100.00%
NP 1,228 47,782 43,100 43,510 40,600 55,396 56,714 -92.21%
  QoQ % -97.43% 10.86% -0.94% 7.17% -26.71% -2.33% -
  Horiz. % 2.17% 84.25% 75.99% 76.72% 71.59% 97.67% 100.00%
NP to SH 3,076 48,641 43,552 43,498 40,588 55,359 56,670 -85.64%
  QoQ % -93.68% 11.68% 0.12% 7.17% -26.68% -2.31% -
  Horiz. % 5.43% 85.83% 76.85% 76.76% 71.62% 97.69% 100.00%
Tax Rate 68.38 % 20.61 % 23.08 % 23.85 % 24.06 % 29.00 % 29.64 % 74.51%
  QoQ % 231.78% -10.70% -3.23% -0.87% -17.03% -2.16% -
  Horiz. % 230.70% 69.53% 77.87% 80.47% 81.17% 97.84% 100.00%
Total Cost 55,172 100,781 101,608 107,318 100,688 123,935 125,236 -42.07%
  QoQ % -45.26% -0.81% -5.32% 6.58% -18.76% -1.04% -
  Horiz. % 44.05% 80.47% 81.13% 85.69% 80.40% 98.96% 100.00%
Net Worth 641,514 641,510 628,506 615,491 619,731 606,624 602,339 4.29%
  QoQ % 0.00% 2.07% 2.11% -0.68% 2.16% 0.71% -
  Horiz. % 106.50% 106.50% 104.34% 102.18% 102.89% 100.71% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 16,904 22,539 25,139 - 29,031 38,711 -
  QoQ % 0.00% -25.00% -10.34% 0.00% 0.00% -25.01% -
  Horiz. % 0.00% 43.67% 58.22% 64.94% 0.00% 74.99% 100.00%
Div Payout % - % 34.75 % 51.75 % 57.80 % - % 52.44 % 68.31 % -
  QoQ % 0.00% -32.85% -10.47% 0.00% 0.00% -23.23% -
  Horiz. % 0.00% 50.87% 75.76% 84.61% 0.00% 76.77% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 641,514 641,510 628,506 615,491 619,731 606,624 602,339 4.29%
  QoQ % 0.00% 2.07% 2.11% -0.68% 2.16% 0.71% -
  Horiz. % 106.50% 106.50% 104.34% 102.18% 102.89% 100.71% 100.00%
NOSH 433,455 433,453 433,453 433,445 433,379 433,303 433,338 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.02% 0.02% -0.01% -
  Horiz. % 100.03% 100.03% 100.03% 100.02% 100.01% 99.99% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.18 % 32.16 % 29.78 % 28.85 % 28.74 % 30.89 % 31.17 % -83.00%
  QoQ % -93.22% 7.99% 3.22% 0.38% -6.96% -0.90% -
  Horiz. % 6.99% 103.18% 95.54% 92.56% 92.20% 99.10% 100.00%
ROE 0.48 % 7.58 % 6.93 % 7.07 % 6.55 % 9.13 % 9.41 % -86.22%
  QoQ % -93.67% 9.38% -1.98% 7.94% -28.26% -2.98% -
  Horiz. % 5.10% 80.55% 73.65% 75.13% 69.61% 97.02% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.01 34.27 33.38 34.80 32.60 41.39 41.99 -54.18%
  QoQ % -62.04% 2.67% -4.08% 6.75% -21.24% -1.43% -
  Horiz. % 30.98% 81.61% 79.50% 82.88% 77.64% 98.57% 100.00%
EPS 0.72 11.22 10.05 10.04 9.36 12.78 13.08 -85.50%
  QoQ % -93.58% 11.64% 0.10% 7.26% -26.76% -2.29% -
  Horiz. % 5.50% 85.78% 76.83% 76.76% 71.56% 97.71% 100.00%
DPS 0.00 3.90 5.20 5.80 0.00 6.70 8.93 -
  QoQ % 0.00% -25.00% -10.34% 0.00% 0.00% -24.97% -
  Horiz. % 0.00% 43.67% 58.23% 64.95% 0.00% 75.03% 100.00%
NAPS 1.4800 1.4800 1.4500 1.4200 1.4300 1.4000 1.3900 4.27%
  QoQ % 0.00% 2.07% 2.11% -0.70% 2.14% 0.72% -
  Horiz. % 106.47% 106.47% 104.32% 102.16% 102.88% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 12.98 34.18 33.29 34.70 32.51 41.26 41.86 -54.15%
  QoQ % -62.02% 2.67% -4.06% 6.74% -21.21% -1.43% -
  Horiz. % 31.01% 81.65% 79.53% 82.90% 77.66% 98.57% 100.00%
EPS 0.71 11.19 10.02 10.01 9.34 12.74 13.04 -85.61%
  QoQ % -93.66% 11.68% 0.10% 7.17% -26.69% -2.30% -
  Horiz. % 5.44% 85.81% 76.84% 76.76% 71.63% 97.70% 100.00%
DPS 0.00 3.89 5.19 5.78 0.00 6.68 8.91 -
  QoQ % 0.00% -25.05% -10.21% 0.00% 0.00% -25.03% -
  Horiz. % 0.00% 43.66% 58.25% 64.87% 0.00% 74.97% 100.00%
NAPS 1.4760 1.4760 1.4461 1.4161 1.4259 1.3957 1.3859 4.28%
  QoQ % 0.00% 2.07% 2.12% -0.69% 2.16% 0.71% -
  Horiz. % 106.50% 106.50% 104.34% 102.18% 102.89% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4700 0.7200 0.7500 0.7700 0.7750 0.7550 0.9050 -
P/RPS 3.61 2.10 2.25 2.21 2.38 1.82 2.16 40.79%
  QoQ % 71.90% -6.67% 1.81% -7.14% 30.77% -15.74% -
  Horiz. % 167.13% 97.22% 104.17% 102.31% 110.19% 84.26% 100.00%
P/EPS 66.23 6.42 7.46 7.67 8.28 5.91 6.92 350.16%
  QoQ % 931.62% -13.94% -2.74% -7.37% 40.10% -14.60% -
  Horiz. % 957.08% 92.77% 107.80% 110.84% 119.65% 85.40% 100.00%
EY 1.51 15.59 13.40 13.03 12.08 16.92 14.45 -77.78%
  QoQ % -90.31% 16.34% 2.84% 7.86% -28.61% 17.09% -
  Horiz. % 10.45% 107.89% 92.73% 90.17% 83.60% 117.09% 100.00%
DY 0.00 5.42 6.93 7.53 0.00 8.87 9.87 -
  QoQ % 0.00% -21.79% -7.97% 0.00% 0.00% -10.13% -
  Horiz. % 0.00% 54.91% 70.21% 76.29% 0.00% 89.87% 100.00%
P/NAPS 0.32 0.49 0.52 0.54 0.54 0.54 0.65 -37.62%
  QoQ % -34.69% -5.77% -3.70% 0.00% 0.00% -16.92% -
  Horiz. % 49.23% 75.38% 80.00% 83.08% 83.08% 83.08% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 -
Price 0.5300 0.6650 0.7500 0.7650 0.7500 0.7850 0.7900 -
P/RPS 4.07 1.94 2.25 2.20 2.30 1.90 1.88 67.27%
  QoQ % 109.79% -13.78% 2.27% -4.35% 21.05% 1.06% -
  Horiz. % 216.49% 103.19% 119.68% 117.02% 122.34% 101.06% 100.00%
P/EPS 74.69 5.93 7.46 7.62 8.01 6.14 6.04 433.93%
  QoQ % 1,159.53% -20.51% -2.10% -4.87% 30.46% 1.66% -
  Horiz. % 1,236.59% 98.18% 123.51% 126.16% 132.62% 101.66% 100.00%
EY 1.34 16.87 13.40 13.12 12.49 16.28 16.55 -81.26%
  QoQ % -92.06% 25.90% 2.13% 5.04% -23.28% -1.63% -
  Horiz. % 8.10% 101.93% 80.97% 79.27% 75.47% 98.37% 100.00%
DY 0.00 5.86 6.93 7.58 0.00 8.54 11.31 -
  QoQ % 0.00% -15.44% -8.58% 0.00% 0.00% -24.49% -
  Horiz. % 0.00% 51.81% 61.27% 67.02% 0.00% 75.51% 100.00%
P/NAPS 0.36 0.45 0.52 0.54 0.52 0.56 0.57 -26.37%
  QoQ % -20.00% -13.46% -3.70% 3.85% -7.14% -1.75% -
  Horiz. % 63.16% 78.95% 91.23% 94.74% 91.23% 98.25% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS