Highlights

[TAMBUN] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     0.12%    YoY -     -23.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 56,472 56,400 148,563 144,708 150,828 141,288 179,331 -53.75%
  QoQ % 0.13% -62.04% 2.66% -4.06% 6.75% -21.21% -
  Horiz. % 31.49% 31.45% 82.84% 80.69% 84.11% 78.79% 100.00%
PBT 2,854 3,884 60,184 56,033 57,134 53,460 78,024 -89.00%
  QoQ % -26.52% -93.55% 7.41% -1.93% 6.87% -31.48% -
  Horiz. % 3.66% 4.98% 77.14% 71.82% 73.23% 68.52% 100.00%
Tax -1,670 -2,656 -12,402 -12,933 -13,624 -12,860 -22,628 -82.43%
  QoQ % 37.12% 78.58% 4.11% 5.07% -5.94% 43.17% -
  Horiz. % 7.38% 11.74% 54.81% 57.16% 60.21% 56.83% 100.00%
NP 1,184 1,228 47,782 43,100 43,510 40,600 55,396 -92.32%
  QoQ % -3.58% -97.43% 10.86% -0.94% 7.17% -26.71% -
  Horiz. % 2.14% 2.22% 86.26% 77.80% 78.54% 73.29% 100.00%
NP to SH 2,980 3,076 48,641 43,552 43,498 40,588 55,359 -85.77%
  QoQ % -3.12% -93.68% 11.68% 0.12% 7.17% -26.68% -
  Horiz. % 5.38% 5.56% 87.86% 78.67% 78.57% 73.32% 100.00%
Tax Rate 58.51 % 68.38 % 20.61 % 23.08 % 23.85 % 24.06 % 29.00 % 59.74%
  QoQ % -14.43% 231.78% -10.70% -3.23% -0.87% -17.03% -
  Horiz. % 201.76% 235.79% 71.07% 79.59% 82.24% 82.97% 100.00%
Total Cost 55,288 55,172 100,781 101,608 107,318 100,688 123,935 -41.65%
  QoQ % 0.21% -45.26% -0.81% -5.32% 6.58% -18.76% -
  Horiz. % 44.61% 44.52% 81.32% 81.98% 86.59% 81.24% 100.00%
Net Worth 641,514 641,514 641,510 628,506 615,491 619,731 606,624 3.80%
  QoQ % 0.00% 0.00% 2.07% 2.11% -0.68% 2.16% -
  Horiz. % 105.75% 105.75% 105.75% 103.61% 101.46% 102.16% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 25,140 - 16,904 22,539 25,139 - 29,031 -9.16%
  QoQ % 0.00% 0.00% -25.00% -10.34% 0.00% 0.00% -
  Horiz. % 86.60% 0.00% 58.23% 77.64% 86.60% 0.00% 100.00%
Div Payout % 843.64 % - % 34.75 % 51.75 % 57.80 % - % 52.44 % 538.36%
  QoQ % 0.00% 0.00% -32.85% -10.47% 0.00% 0.00% -
  Horiz. % 1,608.77% 0.00% 66.27% 98.68% 110.22% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 641,514 641,514 641,510 628,506 615,491 619,731 606,624 3.80%
  QoQ % 0.00% 0.00% 2.07% 2.11% -0.68% 2.16% -
  Horiz. % 105.75% 105.75% 105.75% 103.61% 101.46% 102.16% 100.00%
NOSH 433,455 433,455 433,453 433,453 433,445 433,379 433,303 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.02% 0.02% -
  Horiz. % 100.04% 100.04% 100.03% 100.03% 100.03% 100.02% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.10 % 2.18 % 32.16 % 29.78 % 28.85 % 28.74 % 30.89 % -83.37%
  QoQ % -3.67% -93.22% 7.99% 3.22% 0.38% -6.96% -
  Horiz. % 6.80% 7.06% 104.11% 96.41% 93.40% 93.04% 100.00%
ROE 0.46 % 0.48 % 7.58 % 6.93 % 7.07 % 6.55 % 9.13 % -86.38%
  QoQ % -4.17% -93.67% 9.38% -1.98% 7.94% -28.26% -
  Horiz. % 5.04% 5.26% 83.02% 75.90% 77.44% 71.74% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.03 13.01 34.27 33.38 34.80 32.60 41.39 -53.76%
  QoQ % 0.15% -62.04% 2.67% -4.08% 6.75% -21.24% -
  Horiz. % 31.48% 31.43% 82.80% 80.65% 84.08% 78.76% 100.00%
EPS 0.68 0.72 11.22 10.05 10.04 9.36 12.78 -85.88%
  QoQ % -5.56% -93.58% 11.64% 0.10% 7.26% -26.76% -
  Horiz. % 5.32% 5.63% 87.79% 78.64% 78.56% 73.24% 100.00%
DPS 5.80 0.00 3.90 5.20 5.80 0.00 6.70 -9.18%
  QoQ % 0.00% 0.00% -25.00% -10.34% 0.00% 0.00% -
  Horiz. % 86.57% 0.00% 58.21% 77.61% 86.57% 0.00% 100.00%
NAPS 1.4800 1.4800 1.4800 1.4500 1.4200 1.4300 1.4000 3.78%
  QoQ % 0.00% 0.00% 2.07% 2.11% -0.70% 2.14% -
  Horiz. % 105.71% 105.71% 105.71% 103.57% 101.43% 102.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.99 12.98 34.18 33.29 34.70 32.51 41.26 -53.75%
  QoQ % 0.08% -62.02% 2.67% -4.06% 6.74% -21.21% -
  Horiz. % 31.48% 31.46% 82.84% 80.68% 84.10% 78.79% 100.00%
EPS 0.69 0.71 11.19 10.02 10.01 9.34 12.74 -85.71%
  QoQ % -2.82% -93.66% 11.68% 0.10% 7.17% -26.69% -
  Horiz. % 5.42% 5.57% 87.83% 78.65% 78.57% 73.31% 100.00%
DPS 5.78 0.00 3.89 5.19 5.78 0.00 6.68 -9.20%
  QoQ % 0.00% 0.00% -25.05% -10.21% 0.00% 0.00% -
  Horiz. % 86.53% 0.00% 58.23% 77.69% 86.53% 0.00% 100.00%
NAPS 1.4760 1.4760 1.4760 1.4461 1.4161 1.4259 1.3957 3.80%
  QoQ % 0.00% 0.00% 2.07% 2.12% -0.69% 2.16% -
  Horiz. % 105.75% 105.75% 105.75% 103.61% 101.46% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5100 0.4700 0.7200 0.7500 0.7700 0.7750 0.7550 -
P/RPS 3.91 3.61 2.10 2.25 2.21 2.38 1.82 66.57%
  QoQ % 8.31% 71.90% -6.67% 1.81% -7.14% 30.77% -
  Horiz. % 214.84% 198.35% 115.38% 123.63% 121.43% 130.77% 100.00%
P/EPS 74.18 66.23 6.42 7.46 7.67 8.28 5.91 440.92%
  QoQ % 12.00% 931.62% -13.94% -2.74% -7.37% 40.10% -
  Horiz. % 1,255.16% 1,120.64% 108.63% 126.23% 129.78% 140.10% 100.00%
EY 1.35 1.51 15.59 13.40 13.03 12.08 16.92 -81.50%
  QoQ % -10.60% -90.31% 16.34% 2.84% 7.86% -28.61% -
  Horiz. % 7.98% 8.92% 92.14% 79.20% 77.01% 71.39% 100.00%
DY 11.37 0.00 5.42 6.93 7.53 0.00 8.87 18.02%
  QoQ % 0.00% 0.00% -21.79% -7.97% 0.00% 0.00% -
  Horiz. % 128.18% 0.00% 61.10% 78.13% 84.89% 0.00% 100.00%
P/NAPS 0.34 0.32 0.49 0.52 0.54 0.54 0.54 -26.56%
  QoQ % 6.25% -34.69% -5.77% -3.70% 0.00% 0.00% -
  Horiz. % 62.96% 59.26% 90.74% 96.30% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 -
Price 0.5300 0.5300 0.6650 0.7500 0.7650 0.7500 0.7850 -
P/RPS 4.07 4.07 1.94 2.25 2.20 2.30 1.90 66.25%
  QoQ % 0.00% 109.79% -13.78% 2.27% -4.35% 21.05% -
  Horiz. % 214.21% 214.21% 102.11% 118.42% 115.79% 121.05% 100.00%
P/EPS 77.09 74.69 5.93 7.46 7.62 8.01 6.14 441.03%
  QoQ % 3.21% 1,159.53% -20.51% -2.10% -4.87% 30.46% -
  Horiz. % 1,255.54% 1,216.45% 96.58% 121.50% 124.10% 130.46% 100.00%
EY 1.30 1.34 16.87 13.40 13.12 12.49 16.28 -81.49%
  QoQ % -2.99% -92.06% 25.90% 2.13% 5.04% -23.28% -
  Horiz. % 7.99% 8.23% 103.62% 82.31% 80.59% 76.72% 100.00%
DY 10.94 0.00 5.86 6.93 7.58 0.00 8.54 17.97%
  QoQ % 0.00% 0.00% -15.44% -8.58% 0.00% 0.00% -
  Horiz. % 128.10% 0.00% 68.62% 81.15% 88.76% 0.00% 100.00%
P/NAPS 0.36 0.36 0.45 0.52 0.54 0.52 0.56 -25.53%
  QoQ % 0.00% -20.00% -13.46% -3.70% 3.85% -7.14% -
  Horiz. % 64.29% 64.29% 80.36% 92.86% 96.43% 92.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

364  414  578  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 MESTRON 0.23+0.015 
 QES 0.37+0.015 
 SAMAIDEN 1.96+0.28 
 PA 0.1750.00 
 SCBUILD 0.065+0.01 
 JAKS 0.695+0.025 

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