Highlights

[TAMBUN] QoQ Cumulative 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 -     93.76%    YoY -     -93.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 70,629 28,236 14,100 148,563 108,531 75,414 35,322 58.52%
  QoQ % 150.14% 100.26% -90.51% 36.89% 43.91% 113.50% -
  Horiz. % 199.96% 79.94% 39.92% 420.60% 307.26% 213.50% 100.00%
PBT 14,746 1,427 971 60,184 42,025 28,567 13,365 6.76%
  QoQ % 933.36% 46.96% -98.39% 43.21% 47.11% 113.74% -
  Horiz. % 110.33% 10.68% 7.27% 450.31% 314.44% 213.74% 100.00%
Tax -4,281 -835 -664 -12,402 -9,700 -6,812 -3,215 20.97%
  QoQ % -412.69% -25.75% 94.65% -27.86% -42.40% -111.88% -
  Horiz. % 133.16% 25.97% 20.65% 385.75% 301.71% 211.88% 100.00%
NP 10,465 592 307 47,782 32,325 21,755 10,150 2.05%
  QoQ % 1,667.74% 92.83% -99.36% 47.82% 48.59% 114.33% -
  Horiz. % 103.10% 5.83% 3.02% 470.76% 318.47% 214.33% 100.00%
NP to SH 11,587 1,490 769 48,641 32,664 21,749 10,147 9.22%
  QoQ % 677.65% 93.76% -98.42% 48.91% 50.19% 114.34% -
  Horiz. % 114.19% 14.68% 7.58% 479.36% 321.91% 214.34% 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 60,164 27,644 13,793 100,781 76,206 53,659 25,172 78.48%
  QoQ % 117.64% 100.42% -86.31% 32.25% 42.02% 113.17% -
  Horiz. % 239.01% 109.82% 54.80% 400.37% 302.74% 213.17% 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 12,570 12,570 - 16,904 16,904 12,569 - -
  QoQ % 0.01% 0.00% 0.00% 0.00% 34.49% 0.00% -
  Horiz. % 100.01% 100.00% 0.00% 134.49% 134.49% 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 1.82 % 0.23 % 0.12 % 7.58 % 5.20 % 3.53 % 1.64 % 7.17%
  QoQ % 691.30% 91.67% -98.42% 45.77% 47.31% 115.24% -
  Horiz. % 110.98% 14.02% 7.32% 462.20% 317.07% 215.24% 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 16.29 6.51 3.25 34.27 25.04 17.40 8.15 58.48%
  QoQ % 150.23% 100.31% -90.52% 36.86% 43.91% 113.50% -
  Horiz. % 199.88% 79.88% 39.88% 420.49% 307.24% 213.50% 100.00%
EPS 2.67 0.34 0.18 11.22 7.54 5.02 2.34 9.17%
  QoQ % 685.29% 88.89% -98.40% 48.81% 50.20% 114.53% -
  Horiz. % 114.10% 14.53% 7.69% 479.49% 322.22% 214.53% 100.00%
DPS 2.90 2.90 0.00 3.90 3.90 2.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 34.48% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 134.48% 134.48% 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 16.26 6.50 3.25 34.20 24.99 17.36 8.13 58.54%
  QoQ % 150.15% 100.00% -90.50% 36.85% 43.95% 113.53% -
  Horiz. % 200.00% 79.95% 39.98% 420.66% 307.38% 213.53% 100.00%
EPS 2.67 0.34 0.18 11.20 7.52 5.01 2.34 9.17%
  QoQ % 685.29% 88.89% -98.39% 48.94% 50.10% 114.10% -
  Horiz. % 114.10% 14.53% 7.69% 478.63% 321.37% 214.10% 100.00%
DPS 2.89 2.89 0.00 3.89 3.89 2.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 34.60% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 134.60% 134.60% 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 3.65 7.83 14.45 2.10 3.00 4.43 9.51 -47.09%
  QoQ % -53.38% -45.81% 588.10% -30.00% -32.28% -53.42% -
  Horiz. % 38.38% 82.33% 151.95% 22.08% 31.55% 46.58% 100.00%
P/EPS 22.26 148.36 264.92 6.42 9.95 15.35 33.10 -23.19%
  QoQ % -85.00% -44.00% 4,026.48% -35.48% -35.18% -53.63% -
  Horiz. % 67.25% 448.22% 800.36% 19.40% 30.06% 46.37% 100.00%
EY 4.49 0.67 0.38 15.59 10.05 6.52 3.02 30.17%
  QoQ % 570.15% 76.32% -97.56% 55.12% 54.14% 115.89% -
  Horiz. % 148.68% 22.19% 12.58% 516.23% 332.78% 215.89% 100.00%
DY 4.87 5.69 0.00 5.42 5.20 3.77 0.00 -
  QoQ % -14.41% 0.00% 0.00% 4.23% 37.93% 0.00% -
  Horiz. % 129.18% 150.93% 0.00% 143.77% 137.93% 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 3.68 8.14 16.29 1.94 3.00 4.40 9.20 -45.62%
  QoQ % -54.79% -50.03% 739.69% -35.33% -31.82% -52.17% -
  Horiz. % 40.00% 88.48% 177.07% 21.09% 32.61% 47.83% 100.00%
P/EPS 22.45 154.18 298.74 5.93 9.95 15.25 32.03 -21.04%
  QoQ % -85.44% -48.39% 4,937.77% -40.40% -34.75% -52.39% -
  Horiz. % 70.09% 481.36% 932.69% 18.51% 31.06% 47.61% 100.00%
EY 4.46 0.65 0.33 16.87 10.05 6.56 3.12 26.82%
  QoQ % 586.15% 96.97% -98.04% 67.86% 53.20% 110.26% -
  Horiz. % 142.95% 20.83% 10.58% 540.71% 322.12% 210.26% 100.00%
DY 4.83 5.47 0.00 5.86 5.20 3.79 0.00 -
  QoQ % -11.70% 0.00% 0.00% 12.69% 37.20% 0.00% -
  Horiz. % 127.44% 144.33% 0.00% 154.62% 137.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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