Highlights

[TAMBUN] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -3.12%    YoY -     -93.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 189,928 131,870 94,172 56,472 56,400 148,563 144,708 19.86%
  QoQ % 44.03% 40.03% 66.76% 0.13% -62.04% 2.66% -
  Horiz. % 131.25% 91.13% 65.08% 39.02% 38.98% 102.66% 100.00%
PBT 55,448 33,937 19,661 2,854 3,884 60,184 56,033 -0.70%
  QoQ % 63.39% 72.61% 588.90% -26.52% -93.55% 7.41% -
  Horiz. % 98.96% 60.57% 35.09% 5.09% 6.93% 107.41% 100.00%
Tax -15,732 -9,996 -5,708 -1,670 -2,656 -12,402 -12,933 13.94%
  QoQ % -57.38% -75.12% -241.80% 37.12% 78.58% 4.11% -
  Horiz. % 121.64% 77.29% 44.13% 12.91% 20.54% 95.89% 100.00%
NP 39,716 23,941 13,953 1,184 1,228 47,782 43,100 -5.30%
  QoQ % 65.89% 71.58% 1,078.49% -3.58% -97.43% 10.86% -
  Horiz. % 92.15% 55.55% 32.37% 2.75% 2.85% 110.86% 100.00%
NP to SH 40,544 25,278 15,449 2,980 3,076 48,641 43,552 -4.66%
  QoQ % 60.39% 63.62% 418.43% -3.12% -93.68% 11.68% -
  Horiz. % 93.09% 58.04% 35.47% 6.84% 7.06% 111.68% 100.00%
Tax Rate 28.37 % 29.45 % 29.03 % 58.51 % 68.38 % 20.61 % 23.08 % 14.73%
  QoQ % -3.67% 1.45% -50.38% -14.43% 231.78% -10.70% -
  Horiz. % 122.92% 127.60% 125.78% 253.51% 296.27% 89.30% 100.00%
Total Cost 150,212 107,929 80,218 55,288 55,172 100,781 101,608 29.74%
  QoQ % 39.18% 34.54% 45.09% 0.21% -45.26% -0.81% -
  Horiz. % 147.83% 106.22% 78.95% 54.41% 54.30% 99.19% 100.00%
Net Worth 664,967 651,516 637,212 641,514 641,514 641,510 628,506 3.83%
  QoQ % 2.06% 2.24% -0.67% 0.00% 0.00% 2.07% -
  Horiz. % 105.80% 103.66% 101.39% 102.07% 102.07% 102.07% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 12,595 16,761 25,140 - 16,904 22,539 -
  QoQ % 0.00% -24.85% -33.33% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 55.88% 74.36% 111.54% 0.00% 75.00% 100.00%
Div Payout % - % 49.83 % 108.49 % 843.64 % - % 34.75 % 51.75 % -
  QoQ % 0.00% -54.07% -87.14% 0.00% 0.00% -32.85% -
  Horiz. % 0.00% 96.29% 209.64% 1,630.22% 0.00% 67.15% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 664,967 651,516 637,212 641,514 641,514 641,510 628,506 3.83%
  QoQ % 2.06% 2.24% -0.67% 0.00% 0.00% 2.07% -
  Horiz. % 105.80% 103.66% 101.39% 102.07% 102.07% 102.07% 100.00%
NOSH 434,619 434,344 433,478 433,455 433,455 433,453 433,453 0.18%
  QoQ % 0.06% 0.20% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.27% 100.21% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 20.91 % 18.16 % 14.82 % 2.10 % 2.18 % 32.16 % 29.78 % -20.98%
  QoQ % 15.14% 22.54% 605.71% -3.67% -93.22% 7.99% -
  Horiz. % 70.21% 60.98% 49.76% 7.05% 7.32% 107.99% 100.00%
ROE 6.10 % 3.88 % 2.42 % 0.46 % 0.48 % 7.58 % 6.93 % -8.15%
  QoQ % 57.22% 60.33% 426.09% -4.17% -93.67% 9.38% -
  Horiz. % 88.02% 55.99% 34.92% 6.64% 6.93% 109.38% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 43.70 30.36 21.72 13.03 13.01 34.27 33.38 19.65%
  QoQ % 43.94% 39.78% 66.69% 0.15% -62.04% 2.67% -
  Horiz. % 130.92% 90.95% 65.07% 39.04% 38.98% 102.67% 100.00%
EPS 9.32 5.83 3.56 0.68 0.72 11.22 10.05 -4.90%
  QoQ % 59.86% 63.76% 423.53% -5.56% -93.58% 11.64% -
  Horiz. % 92.74% 58.01% 35.42% 6.77% 7.16% 111.64% 100.00%
DPS 0.00 2.90 3.87 5.80 0.00 3.90 5.20 -
  QoQ % 0.00% -25.06% -33.28% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 55.77% 74.42% 111.54% 0.00% 75.00% 100.00%
NAPS 1.5300 1.5000 1.4700 1.4800 1.4800 1.4800 1.4500 3.64%
  QoQ % 2.00% 2.04% -0.68% 0.00% 0.00% 2.07% -
  Horiz. % 105.52% 103.45% 101.38% 102.07% 102.07% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,642
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 43.70 30.34 21.67 12.99 12.98 34.18 33.29 19.87%
  QoQ % 44.03% 40.01% 66.82% 0.08% -62.02% 2.67% -
  Horiz. % 131.27% 91.14% 65.09% 39.02% 38.99% 102.67% 100.00%
EPS 9.33 5.82 3.55 0.69 0.71 11.19 10.02 -4.64%
  QoQ % 60.31% 63.94% 414.49% -2.82% -93.66% 11.68% -
  Horiz. % 93.11% 58.08% 35.43% 6.89% 7.09% 111.68% 100.00%
DPS 0.00 2.90 3.86 5.78 0.00 3.89 5.19 -
  QoQ % 0.00% -24.87% -33.22% 0.00% 0.00% -25.05% -
  Horiz. % 0.00% 55.88% 74.37% 111.37% 0.00% 74.95% 100.00%
NAPS 1.5299 1.4990 1.4661 1.4760 1.4760 1.4760 1.4460 3.83%
  QoQ % 2.06% 2.24% -0.67% 0.00% 0.00% 2.07% -
  Horiz. % 105.80% 103.67% 101.39% 102.07% 102.07% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.6550 0.6750 0.5950 0.5100 0.4700 0.7200 0.7500 -
P/RPS 1.50 2.22 2.74 3.91 3.61 2.10 2.25 -23.67%
  QoQ % -32.43% -18.98% -29.92% 8.31% 71.90% -6.67% -
  Horiz. % 66.67% 98.67% 121.78% 173.78% 160.44% 93.33% 100.00%
P/EPS 7.02 11.60 16.69 74.18 66.23 6.42 7.46 -3.97%
  QoQ % -39.48% -30.50% -77.50% 12.00% 931.62% -13.94% -
  Horiz. % 94.10% 155.50% 223.73% 994.37% 887.80% 86.06% 100.00%
EY 14.24 8.62 5.99 1.35 1.51 15.59 13.40 4.13%
  QoQ % 65.20% 43.91% 343.70% -10.60% -90.31% 16.34% -
  Horiz. % 106.27% 64.33% 44.70% 10.07% 11.27% 116.34% 100.00%
DY 0.00 4.30 6.50 11.37 0.00 5.42 6.93 -
  QoQ % 0.00% -33.85% -42.83% 0.00% 0.00% -21.79% -
  Horiz. % 0.00% 62.05% 93.80% 164.07% 0.00% 78.21% 100.00%
P/NAPS 0.43 0.45 0.40 0.34 0.32 0.49 0.52 -11.89%
  QoQ % -4.44% 12.50% 17.65% 6.25% -34.69% -5.77% -
  Horiz. % 82.69% 86.54% 76.92% 65.38% 61.54% 94.23% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 25/02/21 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 -
Price 0.6550 0.6400 0.6000 0.5300 0.5300 0.6650 0.7500 -
P/RPS 1.50 2.11 2.76 4.07 4.07 1.94 2.25 -23.67%
  QoQ % -28.91% -23.55% -32.19% 0.00% 109.79% -13.78% -
  Horiz. % 66.67% 93.78% 122.67% 180.89% 180.89% 86.22% 100.00%
P/EPS 7.02 11.00 16.83 77.09 74.69 5.93 7.46 -3.97%
  QoQ % -36.18% -34.64% -78.17% 3.21% 1,159.53% -20.51% -
  Horiz. % 94.10% 147.45% 225.60% 1,033.38% 1,001.21% 79.49% 100.00%
EY 14.24 9.09 5.94 1.30 1.34 16.87 13.40 4.13%
  QoQ % 56.66% 53.03% 356.92% -2.99% -92.06% 25.90% -
  Horiz. % 106.27% 67.84% 44.33% 9.70% 10.00% 125.90% 100.00%
DY 0.00 4.53 6.44 10.94 0.00 5.86 6.93 -
  QoQ % 0.00% -29.66% -41.13% 0.00% 0.00% -15.44% -
  Horiz. % 0.00% 65.37% 92.93% 157.86% 0.00% 84.56% 100.00%
P/NAPS 0.43 0.43 0.41 0.36 0.36 0.45 0.52 -11.89%
  QoQ % 0.00% 4.88% 13.89% 0.00% -20.00% -13.46% -
  Horiz. % 82.69% 82.69% 78.85% 69.23% 69.23% 86.54% 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
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS