Highlights

[TAMBUN] QoQ TTM 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 -     -4.42%    YoY -     -33.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 151,399 166,527 174,574 179,331 196,998 219,726 241,705 -26.77%
  QoQ % -9.08% -4.61% -2.65% -8.97% -10.34% -9.09% -
  Horiz. % 62.64% 68.90% 72.23% 74.19% 81.50% 90.91% 100.00%
PBT 59,598 67,423 74,457 78,024 80,671 91,218 95,781 -27.09%
  QoQ % -11.61% -9.45% -4.57% -3.28% -11.56% -4.76% -
  Horiz. % 62.22% 70.39% 77.74% 81.46% 84.22% 95.24% 100.00%
Tax -14,413 -16,728 -20,271 -22,628 -22,716 -25,463 -24,819 -30.37%
  QoQ % 13.84% 17.48% 10.42% 0.39% 10.79% -2.59% -
  Horiz. % 58.07% 67.40% 81.68% 91.17% 91.53% 102.59% 100.00%
NP 45,185 50,695 54,186 55,396 57,955 65,755 70,962 -25.97%
  QoQ % -10.87% -6.44% -2.18% -4.42% -11.86% -7.34% -
  Horiz. % 63.67% 71.44% 76.36% 78.06% 81.67% 92.66% 100.00%
NP to SH 45,520 50,677 54,150 55,359 57,920 65,734 70,749 -25.45%
  QoQ % -10.18% -6.41% -2.18% -4.42% -11.89% -7.09% -
  Horiz. % 64.34% 71.63% 76.54% 78.25% 81.87% 92.91% 100.00%
Tax Rate 24.18 % 24.81 % 27.23 % 29.00 % 28.16 % 27.91 % 25.91 % -4.50%
  QoQ % -2.54% -8.89% -6.10% 2.98% 0.90% 7.72% -
  Horiz. % 93.32% 95.75% 105.09% 111.93% 108.68% 107.72% 100.00%
Total Cost 106,214 115,832 120,388 123,935 139,043 153,971 170,743 -27.11%
  QoQ % -8.30% -3.78% -2.86% -10.87% -9.70% -9.82% -
  Horiz. % 62.21% 67.84% 70.51% 72.59% 81.43% 90.18% 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 4,334 8,666 8,666 8,666 8,666 12,998 12,998 -51.88%
  QoQ % -49.99% 0.00% 0.00% 0.00% -33.32% 0.00% -
  Horiz. % 33.35% 66.68% 66.68% 66.68% 66.68% 100.00% 100.00%
Div Payout % 9.52 % 17.10 % 16.01 % 15.66 % 14.96 % 19.77 % 18.37 % -35.46%
  QoQ % -44.33% 6.81% 2.23% 4.68% -24.33% 7.62% -
  Horiz. % 51.82% 93.09% 87.15% 85.25% 81.44% 107.62% 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 29.84 % 30.44 % 31.04 % 30.89 % 29.42 % 29.93 % 29.36 % 1.09%
  QoQ % -1.97% -1.93% 0.49% 5.00% -1.70% 1.94% -
  Horiz. % 101.63% 103.68% 105.72% 105.21% 100.20% 101.94% 100.00%
ROE 7.24 % 8.23 % 8.74 % 9.13 % 9.62 % 11.15 % 11.92 % -28.26%
  QoQ % -12.03% -5.84% -4.27% -5.09% -13.72% -6.46% -
  Horiz. % 60.74% 69.04% 73.32% 76.59% 80.70% 93.54% 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 34.93 38.42 40.28 41.39 45.46 50.71 55.78 -26.78%
  QoQ % -9.08% -4.62% -2.68% -8.95% -10.35% -9.09% -
  Horiz. % 62.62% 68.88% 72.21% 74.20% 81.50% 90.91% 100.00%
EPS 10.50 11.69 12.49 12.78 13.37 15.17 16.33 -25.48%
  QoQ % -10.18% -6.41% -2.27% -4.41% -11.87% -7.10% -
  Horiz. % 64.30% 71.59% 76.48% 78.26% 81.87% 92.90% 100.00%
DPS 1.00 2.00 2.00 2.00 2.00 3.00 3.00 -51.89%
  QoQ % -50.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 33.33% 66.67% 66.67% 66.67% 66.67% 100.00% 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 34.83 38.31 40.17 41.26 45.33 50.56 55.61 -26.78%
  QoQ % -9.08% -4.63% -2.64% -8.98% -10.34% -9.08% -
  Horiz. % 62.63% 68.89% 72.24% 74.20% 81.51% 90.92% 100.00%
EPS 10.47 11.66 12.46 12.74 13.33 15.12 16.28 -25.47%
  QoQ % -10.21% -6.42% -2.20% -4.43% -11.84% -7.13% -
  Horiz. % 64.31% 71.62% 76.54% 78.26% 81.88% 92.87% 100.00%
DPS 1.00 1.99 1.99 1.99 1.99 2.99 2.99 -51.79%
  QoQ % -49.75% 0.00% 0.00% 0.00% -33.44% 0.00% -
  Horiz. % 33.44% 66.56% 66.56% 66.56% 66.56% 100.00% 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 2.15 2.00 1.92 1.82 1.99 1.61 1.43 31.21%
  QoQ % 7.50% 4.17% 5.49% -8.54% 23.60% 12.59% -
  Horiz. % 150.35% 139.86% 134.27% 127.27% 139.16% 112.59% 100.00%
P/EPS 7.14 6.59 6.20 5.91 6.77 5.37 4.90 28.50%
  QoQ % 8.35% 6.29% 4.91% -12.70% 26.07% 9.59% -
  Horiz. % 145.71% 134.49% 126.53% 120.61% 138.16% 109.59% 100.00%
EY 14.00 15.18 16.12 16.92 14.77 18.61 20.41 -22.20%
  QoQ % -7.77% -5.83% -4.73% 14.56% -20.63% -8.82% -
  Horiz. % 68.59% 74.38% 78.98% 82.90% 72.37% 91.18% 100.00%
DY 1.33 2.60 2.58 2.65 2.21 3.68 3.75 -49.86%
  QoQ % -48.85% 0.78% -2.64% 19.91% -39.95% -1.87% -
  Horiz. % 35.47% 69.33% 68.80% 70.67% 58.93% 98.13% 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 2.15 1.99 1.86 1.90 1.74 1.95 1.48 28.24%
  QoQ % 8.04% 6.99% -2.11% 9.20% -10.77% 31.76% -
  Horiz. % 145.27% 134.46% 125.68% 128.38% 117.57% 131.76% 100.00%
P/EPS 7.14 6.54 6.00 6.14 5.91 6.53 5.05 25.94%
  QoQ % 9.17% 9.00% -2.28% 3.89% -9.49% 29.31% -
  Horiz. % 141.39% 129.50% 118.81% 121.58% 117.03% 129.31% 100.00%
EY 14.00 15.28 16.66 16.28 16.92 15.32 19.79 -20.59%
  QoQ % -8.38% -8.28% 2.33% -3.78% 10.44% -22.59% -
  Horiz. % 70.74% 77.21% 84.18% 82.26% 85.50% 77.41% 100.00%
DY 1.33 2.61 2.67 2.55 2.53 3.03 3.64 -48.86%
  QoQ % -49.04% -2.25% 4.71% 0.79% -16.50% -16.76% -
  Horiz. % 36.54% 71.70% 73.35% 70.05% 69.51% 83.24% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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