Highlights

[TAMBUN] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -26.68%    YoY -     -10.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 148,563 144,708 150,828 141,288 179,331 181,950 176,436 -10.80%
  QoQ % 2.66% -4.06% 6.75% -21.21% -1.44% 3.13% -
  Horiz. % 84.20% 82.02% 85.49% 80.08% 101.64% 103.13% 100.00%
PBT 60,184 56,033 57,134 53,460 78,024 80,601 78,336 -16.08%
  QoQ % 7.41% -1.93% 6.87% -31.48% -3.20% 2.89% -
  Horiz. % 76.83% 71.53% 72.93% 68.24% 99.60% 102.89% 100.00%
Tax -12,402 -12,933 -13,624 -12,860 -22,628 -23,886 -25,424 -37.95%
  QoQ % 4.11% 5.07% -5.94% 43.17% 5.27% 6.05% -
  Horiz. % 48.78% 50.87% 53.59% 50.58% 89.00% 93.95% 100.00%
NP 47,782 43,100 43,510 40,600 55,396 56,714 52,912 -6.56%
  QoQ % 10.86% -0.94% 7.17% -26.71% -2.33% 7.19% -
  Horiz. % 90.30% 81.46% 82.23% 76.73% 104.69% 107.19% 100.00%
NP to SH 48,641 43,552 43,498 40,588 55,359 56,670 52,862 -5.38%
  QoQ % 11.68% 0.12% 7.17% -26.68% -2.31% 7.20% -
  Horiz. % 92.02% 82.39% 82.29% 76.78% 104.72% 107.20% 100.00%
Tax Rate 20.61 % 23.08 % 23.85 % 24.06 % 29.00 % 29.64 % 32.46 % -26.07%
  QoQ % -10.70% -3.23% -0.87% -17.03% -2.16% -8.69% -
  Horiz. % 63.49% 71.10% 73.48% 74.12% 89.34% 91.31% 100.00%
Total Cost 100,781 101,608 107,318 100,688 123,935 125,236 123,524 -12.65%
  QoQ % -0.81% -5.32% 6.58% -18.76% -1.04% 1.39% -
  Horiz. % 81.59% 82.26% 86.88% 81.51% 100.33% 101.39% 100.00%
Net Worth 641,510 628,506 615,491 619,731 606,624 602,339 589,291 5.81%
  QoQ % 2.07% 2.11% -0.68% 2.16% 0.71% 2.21% -
  Horiz. % 108.86% 106.65% 104.45% 105.17% 102.94% 102.21% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 16,904 22,539 25,139 - 29,031 38,711 40,730 -44.27%
  QoQ % -25.00% -10.34% 0.00% 0.00% -25.01% -4.96% -
  Horiz. % 41.50% 55.34% 61.72% 0.00% 71.28% 95.04% 100.00%
Div Payout % 34.75 % 51.75 % 57.80 % - % 52.44 % 68.31 % 77.05 % -41.10%
  QoQ % -32.85% -10.47% 0.00% 0.00% -23.23% -11.34% -
  Horiz. % 45.10% 67.16% 75.02% 0.00% 68.06% 88.66% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 641,510 628,506 615,491 619,731 606,624 602,339 589,291 5.81%
  QoQ % 2.07% 2.11% -0.68% 2.16% 0.71% 2.21% -
  Horiz. % 108.86% 106.65% 104.45% 105.17% 102.94% 102.21% 100.00%
NOSH 433,453 433,453 433,445 433,379 433,303 433,338 433,302 0.02%
  QoQ % 0.00% 0.00% 0.02% 0.02% -0.01% 0.01% -
  Horiz. % 100.03% 100.03% 100.03% 100.02% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 32.16 % 29.78 % 28.85 % 28.74 % 30.89 % 31.17 % 29.99 % 4.75%
  QoQ % 7.99% 3.22% 0.38% -6.96% -0.90% 3.93% -
  Horiz. % 107.24% 99.30% 96.20% 95.83% 103.00% 103.93% 100.00%
ROE 7.58 % 6.93 % 7.07 % 6.55 % 9.13 % 9.41 % 8.97 % -10.59%
  QoQ % 9.38% -1.98% 7.94% -28.26% -2.98% 4.91% -
  Horiz. % 84.50% 77.26% 78.82% 73.02% 101.78% 104.91% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.27 33.38 34.80 32.60 41.39 41.99 40.72 -10.83%
  QoQ % 2.67% -4.08% 6.75% -21.24% -1.43% 3.12% -
  Horiz. % 84.16% 81.97% 85.46% 80.06% 101.65% 103.12% 100.00%
EPS 11.22 10.05 10.04 9.36 12.78 13.08 12.20 -5.42%
  QoQ % 11.64% 0.10% 7.26% -26.76% -2.29% 7.21% -
  Horiz. % 91.97% 82.38% 82.30% 76.72% 104.75% 107.21% 100.00%
DPS 3.90 5.20 5.80 0.00 6.70 8.93 9.40 -44.28%
  QoQ % -25.00% -10.34% 0.00% 0.00% -24.97% -5.00% -
  Horiz. % 41.49% 55.32% 61.70% 0.00% 71.28% 95.00% 100.00%
NAPS 1.4800 1.4500 1.4200 1.4300 1.4000 1.3900 1.3600 5.78%
  QoQ % 2.07% 2.11% -0.70% 2.14% 0.72% 2.21% -
  Horiz. % 108.82% 106.62% 104.41% 105.15% 102.94% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.18 33.29 34.70 32.51 41.26 41.86 40.59 -10.80%
  QoQ % 2.67% -4.06% 6.74% -21.21% -1.43% 3.13% -
  Horiz. % 84.21% 82.02% 85.49% 80.09% 101.65% 103.13% 100.00%
EPS 11.19 10.02 10.01 9.34 12.74 13.04 12.16 -5.38%
  QoQ % 11.68% 0.10% 7.17% -26.69% -2.30% 7.24% -
  Horiz. % 92.02% 82.40% 82.32% 76.81% 104.77% 107.24% 100.00%
DPS 3.89 5.19 5.78 0.00 6.68 8.91 9.37 -44.26%
  QoQ % -25.05% -10.21% 0.00% 0.00% -25.03% -4.91% -
  Horiz. % 41.52% 55.39% 61.69% 0.00% 71.29% 95.09% 100.00%
NAPS 1.4760 1.4461 1.4161 1.4259 1.3957 1.3859 1.3559 5.80%
  QoQ % 2.07% 2.12% -0.69% 2.16% 0.71% 2.21% -
  Horiz. % 108.86% 106.65% 104.44% 105.16% 102.94% 102.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7200 0.7500 0.7700 0.7750 0.7550 0.9050 0.8150 -
P/RPS 2.10 2.25 2.21 2.38 1.82 2.16 2.00 3.30%
  QoQ % -6.67% 1.81% -7.14% 30.77% -15.74% 8.00% -
  Horiz. % 105.00% 112.50% 110.50% 119.00% 91.00% 108.00% 100.00%
P/EPS 6.42 7.46 7.67 8.28 5.91 6.92 6.68 -2.60%
  QoQ % -13.94% -2.74% -7.37% 40.10% -14.60% 3.59% -
  Horiz. % 96.11% 111.68% 114.82% 123.95% 88.47% 103.59% 100.00%
EY 15.59 13.40 13.03 12.08 16.92 14.45 14.97 2.73%
  QoQ % 16.34% 2.84% 7.86% -28.61% 17.09% -3.47% -
  Horiz. % 104.14% 89.51% 87.04% 80.69% 113.03% 96.53% 100.00%
DY 5.42 6.93 7.53 0.00 8.87 9.87 11.53 -39.46%
  QoQ % -21.79% -7.97% 0.00% 0.00% -10.13% -14.40% -
  Horiz. % 47.01% 60.10% 65.31% 0.00% 76.93% 85.60% 100.00%
P/NAPS 0.49 0.52 0.54 0.54 0.54 0.65 0.60 -12.60%
  QoQ % -5.77% -3.70% 0.00% 0.00% -16.92% 8.33% -
  Horiz. % 81.67% 86.67% 90.00% 90.00% 90.00% 108.33% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 -
Price 0.6650 0.7500 0.7650 0.7500 0.7850 0.7900 0.9900 -
P/RPS 1.94 2.25 2.20 2.30 1.90 1.88 2.43 -13.91%
  QoQ % -13.78% 2.27% -4.35% 21.05% 1.06% -22.63% -
  Horiz. % 79.84% 92.59% 90.53% 94.65% 78.19% 77.37% 100.00%
P/EPS 5.93 7.46 7.62 8.01 6.14 6.04 8.11 -18.79%
  QoQ % -20.51% -2.10% -4.87% 30.46% 1.66% -25.52% -
  Horiz. % 73.12% 91.99% 93.96% 98.77% 75.71% 74.48% 100.00%
EY 16.87 13.40 13.12 12.49 16.28 16.55 12.32 23.24%
  QoQ % 25.90% 2.13% 5.04% -23.28% -1.63% 34.33% -
  Horiz. % 136.93% 108.77% 106.49% 101.38% 132.14% 134.33% 100.00%
DY 5.86 6.93 7.58 0.00 8.54 11.31 9.49 -27.42%
  QoQ % -15.44% -8.58% 0.00% 0.00% -24.49% 19.18% -
  Horiz. % 61.75% 73.02% 79.87% 0.00% 89.99% 119.18% 100.00%
P/NAPS 0.45 0.52 0.54 0.52 0.56 0.57 0.73 -27.50%
  QoQ % -13.46% -3.70% 3.85% -7.14% -1.75% -21.92% -
  Horiz. % 61.64% 71.23% 73.97% 71.23% 76.71% 78.08% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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