Highlights

[TAMBUN] QoQ Quarter Result on 2019-06-30 [#2]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     14.34%    YoY -     -23.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 14,100 40,032 33,117 40,092 35,322 42,868 48,245 -55.93%
  QoQ % -64.78% 20.88% -17.40% 13.50% -17.60% -11.15% -
  Horiz. % 29.23% 82.98% 68.64% 83.10% 73.21% 88.85% 100.00%
PBT 971 18,159 13,458 15,202 13,365 17,573 21,283 -87.21%
  QoQ % -94.65% 34.93% -11.47% 13.74% -23.95% -17.43% -
  Horiz. % 4.56% 85.32% 63.23% 71.43% 62.80% 82.57% 100.00%
Tax -664 -2,702 -2,888 -3,597 -3,215 -4,713 -5,203 -74.62%
  QoQ % 75.43% 6.44% 19.71% -11.88% 31.78% 9.42% -
  Horiz. % 12.76% 51.93% 55.51% 69.13% 61.79% 90.58% 100.00%
NP 307 15,457 10,570 11,605 10,150 12,860 16,080 -92.84%
  QoQ % -98.01% 46.23% -8.92% 14.33% -21.07% -20.02% -
  Horiz. % 1.91% 96.13% 65.73% 72.17% 63.12% 79.98% 100.00%
NP to SH 769 15,977 10,915 11,602 10,147 12,856 16,072 -86.80%
  QoQ % -95.19% 46.38% -5.92% 14.34% -21.07% -20.01% -
  Horiz. % 4.78% 99.41% 67.91% 72.19% 63.13% 79.99% 100.00%
Tax Rate 68.38 % 14.88 % 21.46 % 23.66 % 24.06 % 26.82 % 24.45 % 98.38%
  QoQ % 359.54% -30.66% -9.30% -1.66% -10.29% 9.69% -
  Horiz. % 279.67% 60.86% 87.77% 96.77% 98.40% 109.69% 100.00%
Total Cost 13,793 24,575 22,547 28,487 25,172 30,008 32,165 -43.11%
  QoQ % -43.87% 8.99% -20.85% 13.17% -16.12% -6.71% -
  Horiz. % 42.88% 76.40% 70.10% 88.57% 78.26% 93.29% 100.00%
Net Worth 641,514 641,510 628,506 615,491 619,731 606,624 602,339 4.29%
  QoQ % 0.00% 2.07% 2.11% -0.68% 2.16% 0.71% -
  Horiz. % 106.50% 106.50% 104.34% 102.18% 102.89% 100.71% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - 4,334 - - - 8,666 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.01% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 39.71 % - % - % - % 53.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.65% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 641,514 641,510 628,506 615,491 619,731 606,624 602,339 4.29%
  QoQ % 0.00% 2.07% 2.11% -0.68% 2.16% 0.71% -
  Horiz. % 106.50% 106.50% 104.34% 102.18% 102.89% 100.71% 100.00%
NOSH 433,455 433,453 433,453 433,445 433,379 433,303 433,338 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.02% 0.02% -0.01% -
  Horiz. % 100.03% 100.03% 100.03% 100.02% 100.01% 99.99% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.18 % 38.61 % 31.92 % 28.95 % 28.74 % 30.00 % 33.33 % -83.74%
  QoQ % -94.35% 20.96% 10.26% 0.73% -4.20% -9.99% -
  Horiz. % 6.54% 115.84% 95.77% 86.86% 86.23% 90.01% 100.00%
ROE 0.12 % 2.49 % 1.74 % 1.88 % 1.64 % 2.12 % 2.67 % -87.34%
  QoQ % -95.18% 43.10% -7.45% 14.63% -22.64% -20.60% -
  Horiz. % 4.49% 93.26% 65.17% 70.41% 61.42% 79.40% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.25 9.24 7.64 9.25 8.15 9.89 11.13 -55.95%
  QoQ % -64.83% 20.94% -17.41% 13.50% -17.59% -11.14% -
  Horiz. % 29.20% 83.02% 68.64% 83.11% 73.23% 88.86% 100.00%
EPS 0.18 3.69 2.52 2.68 2.34 2.97 3.71 -86.67%
  QoQ % -95.12% 46.43% -5.97% 14.53% -21.21% -19.95% -
  Horiz. % 4.85% 99.46% 67.92% 72.24% 63.07% 80.05% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4800 1.4800 1.4500 1.4200 1.4300 1.4000 1.3900 4.27%
  QoQ % 0.00% 2.07% 2.11% -0.70% 2.14% 0.72% -
  Horiz. % 106.47% 106.47% 104.32% 102.16% 102.88% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,363
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.25 9.22 7.62 9.23 8.13 9.87 11.11 -55.90%
  QoQ % -64.75% 21.00% -17.44% 13.53% -17.63% -11.16% -
  Horiz. % 29.25% 82.99% 68.59% 83.08% 73.18% 88.84% 100.00%
EPS 0.18 3.68 2.51 2.67 2.34 2.96 3.70 -86.65%
  QoQ % -95.11% 46.61% -5.99% 14.10% -20.95% -20.00% -
  Horiz. % 4.86% 99.46% 67.84% 72.16% 63.24% 80.00% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4769 1.4769 1.4470 1.4170 1.4268 1.3966 1.3867 4.29%
  QoQ % 0.00% 2.07% 2.12% -0.69% 2.16% 0.71% -
  Horiz. % 106.50% 106.50% 104.35% 102.19% 102.89% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4700 0.7200 0.7500 0.7700 0.7750 0.7550 0.9050 -
P/RPS 14.45 7.80 9.82 8.32 9.51 7.63 8.13 46.68%
  QoQ % 85.26% -20.57% 18.03% -12.51% 24.64% -6.15% -
  Horiz. % 177.74% 95.94% 120.79% 102.34% 116.97% 93.85% 100.00%
P/EPS 264.92 19.53 29.78 28.77 33.10 25.45 24.40 389.61%
  QoQ % 1,256.48% -34.42% 3.51% -13.08% 30.06% 4.30% -
  Horiz. % 1,085.74% 80.04% 122.05% 117.91% 135.66% 104.30% 100.00%
EY 0.38 5.12 3.36 3.48 3.02 3.93 4.10 -79.49%
  QoQ % -92.58% 52.38% -3.45% 15.23% -23.16% -4.15% -
  Horiz. % 9.27% 124.88% 81.95% 84.88% 73.66% 95.85% 100.00%
DY 0.00 0.00 1.33 0.00 0.00 0.00 2.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.18% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.49 0.52 0.54 0.54 0.54 0.65 -37.62%
  QoQ % -34.69% -5.77% -3.70% 0.00% 0.00% -16.92% -
  Horiz. % 49.23% 75.38% 80.00% 83.08% 83.08% 83.08% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 26/02/20 26/11/19 22/08/19 28/05/19 22/02/19 28/11/18 -
Price 0.5300 0.6650 0.7500 0.7650 0.7500 0.7850 0.7900 -
P/RPS 16.29 7.20 9.82 8.27 9.20 7.93 7.10 73.87%
  QoQ % 126.25% -26.68% 18.74% -10.11% 16.02% 11.69% -
  Horiz. % 229.44% 101.41% 138.31% 116.48% 129.58% 111.69% 100.00%
P/EPS 298.74 18.04 29.78 28.58 32.03 26.46 21.30 480.65%
  QoQ % 1,555.99% -39.42% 4.20% -10.77% 21.05% 24.23% -
  Horiz. % 1,402.54% 84.69% 139.81% 134.18% 150.38% 124.23% 100.00%
EY 0.33 5.54 3.36 3.50 3.12 3.78 4.69 -82.93%
  QoQ % -94.04% 64.88% -4.00% 12.18% -17.46% -19.40% -
  Horiz. % 7.04% 118.12% 71.64% 74.63% 66.52% 80.60% 100.00%
DY 0.00 0.00 1.33 0.00 0.00 0.00 2.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.57% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.45 0.52 0.54 0.52 0.56 0.57 -26.37%
  QoQ % -20.00% -13.46% -3.70% 3.85% -7.14% -1.75% -
  Horiz. % 63.16% 78.95% 91.23% 94.74% 91.23% 98.25% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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