Highlights

[TAMBUN] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     30.25%    YoY -     -33.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 108,531 75,414 35,322 179,331 136,463 88,218 40,079 94.16%
  QoQ % 43.91% 113.50% -80.30% 31.41% 54.69% 120.11% -
  Horiz. % 270.79% 188.16% 88.13% 447.44% 340.49% 220.11% 100.00%
PBT 42,025 28,567 13,365 78,024 60,451 39,168 16,932 83.21%
  QoQ % 47.11% 113.74% -82.87% 29.07% 54.34% 131.33% -
  Horiz. % 248.20% 168.72% 78.93% 460.81% 357.02% 231.33% 100.00%
Tax -9,700 -6,812 -3,215 -22,628 -17,915 -12,712 -5,572 44.66%
  QoQ % -42.40% -111.88% 85.79% -26.31% -40.93% -128.14% -
  Horiz. % 174.08% 122.25% 57.70% 406.10% 321.52% 228.14% 100.00%
NP 32,325 21,755 10,150 55,396 42,536 26,456 11,360 100.68%
  QoQ % 48.59% 114.33% -81.68% 30.23% 60.78% 132.89% -
  Horiz. % 284.55% 191.51% 89.35% 487.64% 374.44% 232.89% 100.00%
NP to SH 32,664 21,749 10,147 55,359 42,503 26,431 11,356 102.12%
  QoQ % 50.19% 114.34% -81.67% 30.25% 60.81% 132.75% -
  Horiz. % 287.64% 191.52% 89.35% 487.49% 374.28% 232.75% 100.00%
Tax Rate 23.08 % 23.85 % 24.06 % 29.00 % 29.64 % 32.46 % 32.91 % -21.05%
  QoQ % -3.23% -0.87% -17.03% -2.16% -8.69% -1.37% -
  Horiz. % 70.13% 72.47% 73.11% 88.12% 90.06% 98.63% 100.00%
Total Cost 76,206 53,659 25,172 123,935 93,927 61,762 28,719 91.55%
  QoQ % 42.02% 113.17% -79.69% 31.95% 52.08% 115.06% -
  Horiz. % 265.35% 186.84% 87.65% 431.54% 327.06% 215.06% 100.00%
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.88%
  QoQ % 2.11% -0.68% 2.16% 0.71% 2.21% -0.73% -
  Horiz. % 105.88% 103.68% 104.40% 102.19% 101.47% 99.27% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,904 12,569 - 29,031 29,033 20,365 - -
  QoQ % 34.49% 0.00% 0.00% -0.01% 42.56% 0.00% -
  Horiz. % 83.01% 61.72% 0.00% 142.55% 142.56% 100.00% -
Div Payout % 51.75 % 57.80 % - % 52.44 % 68.31 % 77.05 % - % -
  QoQ % -10.47% 0.00% 0.00% -23.23% -11.34% 0.00% -
  Horiz. % 67.16% 75.02% 0.00% 68.06% 88.66% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 628,506 615,491 619,731 606,624 602,339 589,291 593,624 3.88%
  QoQ % 2.11% -0.68% 2.16% 0.71% 2.21% -0.73% -
  Horiz. % 105.88% 103.68% 104.40% 102.19% 101.47% 99.27% 100.00%
NOSH 433,453 433,445 433,379 433,303 433,338 433,302 433,302 0.02%
  QoQ % 0.00% 0.02% 0.02% -0.01% 0.01% 0.00% -
  Horiz. % 100.03% 100.03% 100.02% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 29.78 % 28.85 % 28.74 % 30.89 % 31.17 % 29.99 % 28.34 % 3.36%
  QoQ % 3.22% 0.38% -6.96% -0.90% 3.93% 5.82% -
  Horiz. % 105.08% 101.80% 101.41% 109.00% 109.99% 105.82% 100.00%
ROE 5.20 % 3.53 % 1.64 % 9.13 % 7.06 % 4.49 % 1.91 % 94.86%
  QoQ % 47.31% 115.24% -82.04% 29.32% 57.24% 135.08% -
  Horiz. % 272.25% 184.82% 85.86% 478.01% 369.63% 235.08% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.04 17.40 8.15 41.39 31.49 20.36 9.25 94.12%
  QoQ % 43.91% 113.50% -80.31% 31.44% 54.67% 120.11% -
  Horiz. % 270.70% 188.11% 88.11% 447.46% 340.43% 220.11% 100.00%
EPS 7.54 5.02 2.34 12.78 9.81 6.10 2.62 102.19%
  QoQ % 50.20% 114.53% -81.69% 30.28% 60.82% 132.82% -
  Horiz. % 287.79% 191.60% 89.31% 487.79% 374.43% 232.82% 100.00%
DPS 3.90 2.90 0.00 6.70 6.70 4.70 0.00 -
  QoQ % 34.48% 0.00% 0.00% 0.00% 42.55% 0.00% -
  Horiz. % 82.98% 61.70% 0.00% 142.55% 142.55% 100.00% -
NAPS 1.4500 1.4200 1.4300 1.4000 1.3900 1.3600 1.3700 3.85%
  QoQ % 2.11% -0.70% 2.14% 0.72% 2.21% -0.73% -
  Horiz. % 105.84% 103.65% 104.38% 102.19% 101.46% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.97 17.35 8.13 41.26 31.40 20.30 9.22 94.18%
  QoQ % 43.92% 113.41% -80.30% 31.40% 54.68% 120.17% -
  Horiz. % 270.82% 188.18% 88.18% 447.51% 340.56% 220.17% 100.00%
EPS 7.52 5.00 2.33 12.74 9.78 6.08 2.61 102.35%
  QoQ % 50.40% 114.59% -81.71% 30.27% 60.86% 132.95% -
  Horiz. % 288.12% 191.57% 89.27% 488.12% 374.71% 232.95% 100.00%
DPS 3.89 2.89 0.00 6.68 6.68 4.69 0.00 -
  QoQ % 34.60% 0.00% 0.00% 0.00% 42.43% 0.00% -
  Horiz. % 82.94% 61.62% 0.00% 142.43% 142.43% 100.00% -
NAPS 1.4461 1.4161 1.4259 1.3957 1.3859 1.3559 1.3658 3.88%
  QoQ % 2.12% -0.69% 2.16% 0.71% 2.21% -0.72% -
  Horiz. % 105.88% 103.68% 104.40% 102.19% 101.47% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7500 0.7700 0.7750 0.7550 0.9050 0.8150 0.8000 -
P/RPS 3.00 4.43 9.51 1.82 2.87 4.00 8.65 -50.60%
  QoQ % -32.28% -53.42% 422.53% -36.59% -28.25% -53.76% -
  Horiz. % 34.68% 51.21% 109.94% 21.04% 33.18% 46.24% 100.00%
P/EPS 9.95 15.35 33.10 5.91 9.23 13.36 30.53 -52.61%
  QoQ % -35.18% -53.63% 460.07% -35.97% -30.91% -56.24% -
  Horiz. % 32.59% 50.28% 108.42% 19.36% 30.23% 43.76% 100.00%
EY 10.05 6.52 3.02 16.92 10.84 7.48 3.28 110.81%
  QoQ % 54.14% 115.89% -82.15% 56.09% 44.92% 128.05% -
  Horiz. % 306.40% 198.78% 92.07% 515.85% 330.49% 228.05% 100.00%
DY 5.20 3.77 0.00 8.87 7.40 5.77 0.00 -
  QoQ % 37.93% 0.00% 0.00% 19.86% 28.25% 0.00% -
  Horiz. % 90.12% 65.34% 0.00% 153.73% 128.25% 100.00% -
P/NAPS 0.52 0.54 0.54 0.54 0.65 0.60 0.58 -7.02%
  QoQ % -3.70% 0.00% 0.00% -16.92% 8.33% 3.45% -
  Horiz. % 89.66% 93.10% 93.10% 93.10% 112.07% 103.45% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 -
Price 0.7500 0.7650 0.7500 0.7850 0.7900 0.9900 0.8250 -
P/RPS 3.00 4.40 9.20 1.90 2.51 4.86 8.92 -51.61%
  QoQ % -31.82% -52.17% 384.21% -24.30% -48.35% -45.52% -
  Horiz. % 33.63% 49.33% 103.14% 21.30% 28.14% 54.48% 100.00%
P/EPS 9.95 15.25 32.03 6.14 8.05 16.23 31.48 -53.57%
  QoQ % -34.75% -52.39% 421.66% -23.73% -50.40% -48.44% -
  Horiz. % 31.61% 48.44% 101.75% 19.50% 25.57% 51.56% 100.00%
EY 10.05 6.56 3.12 16.28 12.42 6.16 3.18 115.21%
  QoQ % 53.20% 110.26% -80.84% 31.08% 101.62% 93.71% -
  Horiz. % 316.04% 206.29% 98.11% 511.95% 390.57% 193.71% 100.00%
DY 5.20 3.79 0.00 8.54 8.48 4.75 0.00 -
  QoQ % 37.20% 0.00% 0.00% 0.71% 78.53% 0.00% -
  Horiz. % 109.47% 79.79% 0.00% 179.79% 178.53% 100.00% -
P/NAPS 0.52 0.54 0.52 0.56 0.57 0.73 0.60 -9.09%
  QoQ % -3.70% 3.85% -7.14% -1.75% -21.92% 21.67% -
  Horiz. % 86.67% 90.00% 86.67% 93.33% 95.00% 121.67% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS