Highlights

[TAMBUN] QoQ 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 -     -21.07%    YoY -     -10.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 40,032 33,117 40,092 35,322 42,868 48,245 48,139 -11.54%
  QoQ % 20.88% -17.40% 13.50% -17.60% -11.15% 0.22% -
  Horiz. % 83.16% 68.79% 83.28% 73.38% 89.05% 100.22% 100.00%
PBT 18,159 13,458 15,202 13,365 17,573 21,283 22,236 -12.60%
  QoQ % 34.93% -11.47% 13.74% -23.95% -17.43% -4.29% -
  Horiz. % 81.66% 60.52% 68.37% 60.11% 79.03% 95.71% 100.00%
Tax -2,702 -2,888 -3,597 -3,215 -4,713 -5,203 -7,140 -47.59%
  QoQ % 6.44% 19.71% -11.88% 31.78% 9.42% 27.13% -
  Horiz. % 37.84% 40.45% 50.38% 45.03% 66.01% 72.87% 100.00%
NP 15,457 10,570 11,605 10,150 12,860 16,080 15,096 1.58%
  QoQ % 46.23% -8.92% 14.33% -21.07% -20.02% 6.52% -
  Horiz. % 102.39% 70.02% 76.87% 67.24% 85.19% 106.52% 100.00%
NP to SH 15,977 10,915 11,602 10,147 12,856 16,072 15,075 3.94%
  QoQ % 46.38% -5.92% 14.34% -21.07% -20.01% 6.61% -
  Horiz. % 105.98% 72.40% 76.96% 67.31% 85.28% 106.61% 100.00%
Tax Rate 14.88 % 21.46 % 23.66 % 24.06 % 26.82 % 24.45 % 32.11 % -40.03%
  QoQ % -30.66% -9.30% -1.66% -10.29% 9.69% -23.86% -
  Horiz. % 46.34% 66.83% 73.68% 74.93% 83.53% 76.14% 100.00%
Total Cost 24,575 22,547 28,487 25,172 30,008 32,165 33,043 -17.87%
  QoQ % 8.99% -20.85% 13.17% -16.12% -6.71% -2.66% -
  Horiz. % 74.37% 68.24% 86.21% 76.18% 90.81% 97.34% 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 - 4,334 - - - 8,666 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 73.65% 0.00% 0.00% 0.00% 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 38.61 % 31.92 % 28.95 % 28.74 % 30.00 % 33.33 % 31.36 % 14.83%
  QoQ % 20.96% 10.26% 0.73% -4.20% -9.99% 6.28% -
  Horiz. % 123.12% 101.79% 92.32% 91.65% 95.66% 106.28% 100.00%
ROE 2.49 % 1.74 % 1.88 % 1.64 % 2.12 % 2.67 % 2.56 % -1.83%
  QoQ % 43.10% -7.45% 14.63% -22.64% -20.60% 4.30% -
  Horiz. % 97.27% 67.97% 73.44% 64.06% 82.81% 104.30% 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 9.24 7.64 9.25 8.15 9.89 11.13 11.11 -11.53%
  QoQ % 20.94% -17.41% 13.50% -17.59% -11.14% 0.18% -
  Horiz. % 83.17% 68.77% 83.26% 73.36% 89.02% 100.18% 100.00%
EPS 3.69 2.52 2.68 2.34 2.97 3.71 3.48 3.97%
  QoQ % 46.43% -5.97% 14.53% -21.21% -19.95% 6.61% -
  Horiz. % 106.03% 72.41% 77.01% 67.24% 85.34% 106.61% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 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 - 434,363
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.22 7.62 9.23 8.13 9.87 11.11 11.08 -11.50%
  QoQ % 21.00% -17.44% 13.53% -17.63% -11.16% 0.27% -
  Horiz. % 83.21% 68.77% 83.30% 73.38% 89.08% 100.27% 100.00%
EPS 3.68 2.51 2.67 2.34 2.96 3.70 3.47 3.98%
  QoQ % 46.61% -5.99% 14.10% -20.95% -20.00% 6.63% -
  Horiz. % 106.05% 72.33% 76.95% 67.44% 85.30% 106.63% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4769 1.4470 1.4170 1.4268 1.3966 1.3867 1.3567 5.81%
  QoQ % 2.07% 2.12% -0.69% 2.16% 0.71% 2.21% -
  Horiz. % 108.86% 106.66% 104.44% 105.17% 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 7.80 9.82 8.32 9.51 7.63 8.13 7.34 4.12%
  QoQ % -20.57% 18.03% -12.51% 24.64% -6.15% 10.76% -
  Horiz. % 106.27% 133.79% 113.35% 129.56% 103.95% 110.76% 100.00%
P/EPS 19.53 29.78 28.77 33.10 25.45 24.40 23.43 -11.40%
  QoQ % -34.42% 3.51% -13.08% 30.06% 4.30% 4.14% -
  Horiz. % 83.35% 127.10% 122.79% 141.27% 108.62% 104.14% 100.00%
EY 5.12 3.36 3.48 3.02 3.93 4.10 4.27 12.83%
  QoQ % 52.38% -3.45% 15.23% -23.16% -4.15% -3.98% -
  Horiz. % 119.91% 78.69% 81.50% 70.73% 92.04% 96.02% 100.00%
DY 0.00 1.33 0.00 0.00 0.00 2.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.18% 0.00% 0.00% 0.00% 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 7.20 9.82 8.27 9.20 7.93 7.10 8.91 -13.21%
  QoQ % -26.68% 18.74% -10.11% 16.02% 11.69% -20.31% -
  Horiz. % 80.81% 110.21% 92.82% 103.25% 89.00% 79.69% 100.00%
P/EPS 18.04 29.78 28.58 32.03 26.46 21.30 28.46 -26.15%
  QoQ % -39.42% 4.20% -10.77% 21.05% 24.23% -25.16% -
  Horiz. % 63.39% 104.64% 100.42% 112.54% 92.97% 74.84% 100.00%
EY 5.54 3.36 3.50 3.12 3.78 4.69 3.51 35.45%
  QoQ % 64.88% -4.00% 12.18% -17.46% -19.40% 33.62% -
  Horiz. % 157.83% 95.73% 99.72% 88.89% 107.69% 133.62% 100.00%
DY 0.00 1.33 0.00 0.00 0.00 2.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.57% 0.00% 0.00% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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