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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 94,172 56,472 56,400 148,563 144,708 150,828 141,288 -23.64%
  QoQ % 66.76% 0.13% -62.04% 2.66% -4.06% 6.75% -
  Horiz. % 66.65% 39.97% 39.92% 105.15% 102.42% 106.75% 100.00%
PBT 19,661 2,854 3,884 60,184 56,033 57,134 53,460 -48.57%
  QoQ % 588.90% -26.52% -93.55% 7.41% -1.93% 6.87% -
  Horiz. % 36.78% 5.34% 7.27% 112.58% 104.81% 106.87% 100.00%
Tax -5,708 -1,670 -2,656 -12,402 -12,933 -13,624 -12,860 -41.73%
  QoQ % -241.80% 37.12% 78.58% 4.11% 5.07% -5.94% -
  Horiz. % 44.39% 12.99% 20.65% 96.44% 100.57% 105.94% 100.00%
NP 13,953 1,184 1,228 47,782 43,100 43,510 40,600 -50.84%
  QoQ % 1,078.49% -3.58% -97.43% 10.86% -0.94% 7.17% -
  Horiz. % 34.37% 2.92% 3.02% 117.69% 106.16% 107.17% 100.00%
NP to SH 15,449 2,980 3,076 48,641 43,552 43,498 40,588 -47.39%
  QoQ % 418.43% -3.12% -93.68% 11.68% 0.12% 7.17% -
  Horiz. % 38.06% 7.34% 7.58% 119.84% 107.30% 107.17% 100.00%
Tax Rate 29.03 % 58.51 % 68.38 % 20.61 % 23.08 % 23.85 % 24.06 % 13.30%
  QoQ % -50.38% -14.43% 231.78% -10.70% -3.23% -0.87% -
  Horiz. % 120.66% 243.18% 284.21% 85.66% 95.93% 99.13% 100.00%
Total Cost 80,218 55,288 55,172 100,781 101,608 107,318 100,688 -14.02%
  QoQ % 45.09% 0.21% -45.26% -0.81% -5.32% 6.58% -
  Horiz. % 79.67% 54.91% 54.80% 100.09% 100.91% 106.58% 100.00%
Net Worth 637,212 641,514 641,514 641,510 628,506 615,491 619,731 1.87%
  QoQ % -0.67% 0.00% 0.00% 2.07% 2.11% -0.68% -
  Horiz. % 102.82% 103.51% 103.51% 103.51% 101.42% 99.32% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,761 25,140 - 16,904 22,539 25,139 - -
  QoQ % -33.33% 0.00% 0.00% -25.00% -10.34% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 67.24% 89.66% 100.00% -
Div Payout % 108.49 % 843.64 % - % 34.75 % 51.75 % 57.80 % - % -
  QoQ % -87.14% 0.00% 0.00% -32.85% -10.47% 0.00% -
  Horiz. % 187.70% 1,459.58% 0.00% 60.12% 89.53% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 637,212 641,514 641,514 641,510 628,506 615,491 619,731 1.87%
  QoQ % -0.67% 0.00% 0.00% 2.07% 2.11% -0.68% -
  Horiz. % 102.82% 103.51% 103.51% 103.51% 101.42% 99.32% 100.00%
NOSH 433,478 433,455 433,455 433,453 433,453 433,445 433,379 0.02%
  QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.82 % 2.10 % 2.18 % 32.16 % 29.78 % 28.85 % 28.74 % -35.62%
  QoQ % 605.71% -3.67% -93.22% 7.99% 3.22% 0.38% -
  Horiz. % 51.57% 7.31% 7.59% 111.90% 103.62% 100.38% 100.00%
ROE 2.42 % 0.46 % 0.48 % 7.58 % 6.93 % 7.07 % 6.55 % -48.42%
  QoQ % 426.09% -4.17% -93.67% 9.38% -1.98% 7.94% -
  Horiz. % 36.95% 7.02% 7.33% 115.73% 105.80% 107.94% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.72 13.03 13.01 34.27 33.38 34.80 32.60 -23.66%
  QoQ % 66.69% 0.15% -62.04% 2.67% -4.08% 6.75% -
  Horiz. % 66.63% 39.97% 39.91% 105.12% 102.39% 106.75% 100.00%
EPS 3.56 0.68 0.72 11.22 10.05 10.04 9.36 -47.41%
  QoQ % 423.53% -5.56% -93.58% 11.64% 0.10% 7.26% -
  Horiz. % 38.03% 7.26% 7.69% 119.87% 107.37% 107.26% 100.00%
DPS 3.87 5.80 0.00 3.90 5.20 5.80 0.00 -
  QoQ % -33.28% 0.00% 0.00% -25.00% -10.34% 0.00% -
  Horiz. % 66.72% 100.00% 0.00% 67.24% 89.66% 100.00% -
NAPS 1.4700 1.4800 1.4800 1.4800 1.4500 1.4200 1.4300 1.85%
  QoQ % -0.68% 0.00% 0.00% 2.07% 2.11% -0.70% -
  Horiz. % 102.80% 103.50% 103.50% 103.50% 101.40% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,363
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.68 13.00 12.98 34.20 33.31 34.72 32.53 -23.64%
  QoQ % 66.77% 0.15% -62.05% 2.67% -4.06% 6.73% -
  Horiz. % 66.65% 39.96% 39.90% 105.13% 102.40% 106.73% 100.00%
EPS 3.56 0.69 0.71 11.20 10.03 10.01 9.34 -47.34%
  QoQ % 415.94% -2.82% -93.66% 11.67% 0.20% 7.17% -
  Horiz. % 38.12% 7.39% 7.60% 119.91% 107.39% 107.17% 100.00%
DPS 3.86 5.79 0.00 3.89 5.19 5.79 0.00 -
  QoQ % -33.33% 0.00% 0.00% -25.05% -10.36% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 67.18% 89.64% 100.00% -
NAPS 1.4670 1.4769 1.4769 1.4769 1.4470 1.4170 1.4268 1.86%
  QoQ % -0.67% 0.00% 0.00% 2.07% 2.12% -0.69% -
  Horiz. % 102.82% 103.51% 103.51% 103.51% 101.42% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5950 0.5100 0.4700 0.7200 0.7500 0.7700 0.7750 -
P/RPS 2.74 3.91 3.61 2.10 2.25 2.21 2.38 9.82%
  QoQ % -29.92% 8.31% 71.90% -6.67% 1.81% -7.14% -
  Horiz. % 115.13% 164.29% 151.68% 88.24% 94.54% 92.86% 100.00%
P/EPS 16.69 74.18 66.23 6.42 7.46 7.67 8.28 59.37%
  QoQ % -77.50% 12.00% 931.62% -13.94% -2.74% -7.37% -
  Horiz. % 201.57% 895.89% 799.88% 77.54% 90.10% 92.63% 100.00%
EY 5.99 1.35 1.51 15.59 13.40 13.03 12.08 -37.27%
  QoQ % 343.70% -10.60% -90.31% 16.34% 2.84% 7.86% -
  Horiz. % 49.59% 11.18% 12.50% 129.06% 110.93% 107.86% 100.00%
DY 6.50 11.37 0.00 5.42 6.93 7.53 0.00 -
  QoQ % -42.83% 0.00% 0.00% -21.79% -7.97% 0.00% -
  Horiz. % 86.32% 151.00% 0.00% 71.98% 92.03% 100.00% -
P/NAPS 0.40 0.34 0.32 0.49 0.52 0.54 0.54 -18.09%
  QoQ % 17.65% 6.25% -34.69% -5.77% -3.70% 0.00% -
  Horiz. % 74.07% 62.96% 59.26% 90.74% 96.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 -
Price 0.6000 0.5300 0.5300 0.6650 0.7500 0.7650 0.7500 -
P/RPS 2.76 4.07 4.07 1.94 2.25 2.20 2.30 12.89%
  QoQ % -32.19% 0.00% 109.79% -13.78% 2.27% -4.35% -
  Horiz. % 120.00% 176.96% 176.96% 84.35% 97.83% 95.65% 100.00%
P/EPS 16.83 77.09 74.69 5.93 7.46 7.62 8.01 63.83%
  QoQ % -78.17% 3.21% 1,159.53% -20.51% -2.10% -4.87% -
  Horiz. % 210.11% 962.42% 932.46% 74.03% 93.13% 95.13% 100.00%
EY 5.94 1.30 1.34 16.87 13.40 13.12 12.49 -38.99%
  QoQ % 356.92% -2.99% -92.06% 25.90% 2.13% 5.04% -
  Horiz. % 47.56% 10.41% 10.73% 135.07% 107.29% 105.04% 100.00%
DY 6.44 10.94 0.00 5.86 6.93 7.58 0.00 -
  QoQ % -41.13% 0.00% 0.00% -15.44% -8.58% 0.00% -
  Horiz. % 84.96% 144.33% 0.00% 77.31% 91.42% 100.00% -
P/NAPS 0.41 0.36 0.36 0.45 0.52 0.54 0.52 -14.62%
  QoQ % 13.89% 0.00% -20.00% -13.46% -3.70% 3.85% -
  Horiz. % 78.85% 69.23% 69.23% 86.54% 100.00% 103.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS