Highlights

[TAMBUN] QoQ TTM 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 -     -27.71%    YoY -     -43.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 110,661 101,385 127,341 148,563 151,399 166,527 174,574 -26.15%
  QoQ % 9.15% -20.38% -14.28% -1.87% -9.08% -4.61% -
  Horiz. % 63.39% 58.08% 72.94% 85.10% 86.72% 95.39% 100.00%
PBT 32,905 33,044 47,790 60,184 59,598 67,423 74,457 -41.89%
  QoQ % -0.42% -30.86% -20.59% 0.98% -11.61% -9.45% -
  Horiz. % 44.19% 44.38% 64.18% 80.83% 80.04% 90.55% 100.00%
Tax -6,983 -6,425 -9,851 -12,402 -14,413 -16,728 -20,271 -50.76%
  QoQ % -8.68% 34.78% 20.57% 13.95% 13.84% 17.48% -
  Horiz. % 34.45% 31.70% 48.60% 61.18% 71.10% 82.52% 100.00%
NP 25,922 26,619 37,939 47,782 45,185 50,695 54,186 -38.75%
  QoQ % -2.62% -29.84% -20.60% 5.75% -10.87% -6.44% -
  Horiz. % 47.84% 49.13% 70.02% 88.18% 83.39% 93.56% 100.00%
NP to SH 27,564 28,382 39,263 48,641 45,520 50,677 54,150 -36.17%
  QoQ % -2.88% -27.71% -19.28% 6.86% -10.18% -6.41% -
  Horiz. % 50.90% 52.41% 72.51% 89.83% 84.06% 93.59% 100.00%
Tax Rate 21.22 % 19.44 % 20.61 % 20.61 % 24.18 % 24.81 % 27.23 % -15.28%
  QoQ % 9.16% -5.68% 0.00% -14.76% -2.54% -8.89% -
  Horiz. % 77.93% 71.39% 75.69% 75.69% 88.80% 91.11% 100.00%
Total Cost 84,739 74,766 89,402 100,781 106,214 115,832 120,388 -20.82%
  QoQ % 13.34% -16.37% -11.29% -5.12% -8.30% -3.78% -
  Horiz. % 70.39% 62.10% 74.26% 83.71% 88.23% 96.22% 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 0 4,334 4,334 4,334 4,334 8,666 8,666 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.99% 0.00% -
  Horiz. % 0.00% 50.01% 50.01% 50.01% 50.01% 100.00% 100.00%
Div Payout % - % 15.27 % 11.04 % 8.91 % 9.52 % 17.10 % 16.01 % -
  QoQ % 0.00% 38.32% 23.91% -6.41% -44.33% 6.81% -
  Horiz. % 0.00% 95.38% 68.96% 55.65% 59.46% 106.81% 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 23.42 % 26.26 % 29.79 % 32.16 % 29.84 % 30.44 % 31.04 % -17.08%
  QoQ % -10.81% -11.85% -7.37% 7.77% -1.97% -1.93% -
  Horiz. % 75.45% 84.60% 95.97% 103.61% 96.13% 98.07% 100.00%
ROE 4.33 % 4.42 % 6.12 % 7.58 % 7.24 % 8.23 % 8.74 % -37.31%
  QoQ % -2.04% -27.78% -19.26% 4.70% -12.03% -5.84% -
  Horiz. % 49.54% 50.57% 70.02% 86.73% 82.84% 94.16% 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 25.53 23.39 29.38 34.27 34.93 38.42 40.28 -26.15%
  QoQ % 9.15% -20.39% -14.27% -1.89% -9.08% -4.62% -
  Horiz. % 63.38% 58.07% 72.94% 85.08% 86.72% 95.38% 100.00%
EPS 6.36 6.55 9.06 11.22 10.50 11.69 12.49 -36.15%
  QoQ % -2.90% -27.70% -19.25% 6.86% -10.18% -6.41% -
  Horiz. % 50.92% 52.44% 72.54% 89.83% 84.07% 93.59% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 2.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 0.00% 50.00% 50.00% 50.00% 50.00% 100.00% 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 - 434,627
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.46 23.33 29.30 34.18 34.83 38.31 40.17 -26.15%
  QoQ % 9.13% -20.38% -14.28% -1.87% -9.08% -4.63% -
  Horiz. % 63.38% 58.08% 72.94% 85.09% 86.71% 95.37% 100.00%
EPS 6.34 6.53 9.03 11.19 10.47 11.66 12.46 -36.19%
  QoQ % -2.91% -27.69% -19.30% 6.88% -10.21% -6.42% -
  Horiz. % 50.88% 52.41% 72.47% 89.81% 84.03% 93.58% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 1.99 1.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.75% 0.00% -
  Horiz. % 0.00% 50.25% 50.25% 50.25% 50.25% 100.00% 100.00%
NAPS 1.4661 1.4760 1.4760 1.4760 1.4461 1.4161 1.4259 1.87%
  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 2.33 2.18 1.60 2.10 2.15 2.00 1.92 13.73%
  QoQ % 6.88% 36.25% -23.81% -2.33% 7.50% 4.17% -
  Horiz. % 121.35% 113.54% 83.33% 109.38% 111.98% 104.17% 100.00%
P/EPS 9.36 7.79 5.19 6.42 7.14 6.59 6.20 31.50%
  QoQ % 20.15% 50.10% -19.16% -10.08% 8.35% 6.29% -
  Horiz. % 150.97% 125.65% 83.71% 103.55% 115.16% 106.29% 100.00%
EY 10.69 12.84 19.27 15.59 14.00 15.18 16.12 -23.90%
  QoQ % -16.74% -33.37% 23.60% 11.36% -7.77% -5.83% -
  Horiz. % 66.32% 79.65% 119.54% 96.71% 86.85% 94.17% 100.00%
DY 0.00 1.96 2.13 1.39 1.33 2.60 2.58 -
  QoQ % 0.00% -7.98% 53.24% 4.51% -48.85% 0.78% -
  Horiz. % 0.00% 75.97% 82.56% 53.88% 51.55% 100.78% 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 2.35 2.27 1.80 1.94 2.15 1.99 1.86 16.82%
  QoQ % 3.52% 26.11% -7.22% -9.77% 8.04% 6.99% -
  Horiz. % 126.34% 122.04% 96.77% 104.30% 115.59% 106.99% 100.00%
P/EPS 9.44 8.09 5.85 5.93 7.14 6.54 6.00 35.16%
  QoQ % 16.69% 38.29% -1.35% -16.95% 9.17% 9.00% -
  Horiz. % 157.33% 134.83% 97.50% 98.83% 119.00% 109.00% 100.00%
EY 10.60 12.35 17.09 16.87 14.00 15.28 16.66 -25.96%
  QoQ % -14.17% -27.74% 1.30% 20.50% -8.38% -8.28% -
  Horiz. % 63.63% 74.13% 102.58% 101.26% 84.03% 91.72% 100.00%
DY 0.00 1.89 1.89 1.50 1.33 2.61 2.67 -
  QoQ % 0.00% 0.00% 26.00% 12.78% -49.04% -2.25% -
  Horiz. % 0.00% 70.79% 70.79% 56.18% 49.81% 97.75% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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