Highlights

[TAMBUN] YoY Annualized Quarter 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 -     -3.12%    YoY -     -93.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 56,472 150,828 176,436 301,182 387,294 380,838 479,962 -29.98%
  YoY % -62.56% -14.51% -41.42% -22.23% 1.70% -20.65% -
  Horiz. % 11.77% 31.42% 36.76% 62.75% 80.69% 79.35% 100.00%
PBT 2,854 57,134 78,336 117,120 152,488 127,030 136,708 -47.50%
  YoY % -95.00% -27.07% -33.11% -23.19% 20.04% -7.08% -
  Horiz. % 2.09% 41.79% 57.30% 85.67% 111.54% 92.92% 100.00%
Tax -1,670 -13,624 -25,424 -28,520 -47,292 -31,622 -34,482 -39.60%
  YoY % 87.74% 46.41% 10.86% 39.69% -49.55% 8.29% -
  Horiz. % 4.84% 39.51% 73.73% 82.71% 137.15% 91.71% 100.00%
NP 1,184 43,510 52,912 88,600 105,196 95,408 102,226 -52.40%
  YoY % -97.28% -17.77% -40.28% -15.78% 10.26% -6.67% -
  Horiz. % 1.16% 42.56% 51.76% 86.67% 102.91% 93.33% 100.00%
NP to SH 2,980 43,498 52,862 88,170 104,370 93,982 101,456 -44.42%
  YoY % -93.15% -17.71% -40.05% -15.52% 11.05% -7.37% -
  Horiz. % 2.94% 42.87% 52.10% 86.90% 102.87% 92.63% 100.00%
Tax Rate 58.51 % 23.85 % 32.46 % 24.35 % 31.01 % 24.89 % 25.22 % 15.04%
  YoY % 145.32% -26.52% 33.31% -21.48% 24.59% -1.31% -
  Horiz. % 232.00% 94.57% 128.71% 96.55% 122.96% 98.69% 100.00%
Total Cost 55,288 107,318 123,524 212,582 282,098 285,430 377,736 -27.38%
  YoY % -48.48% -13.12% -41.89% -24.64% -1.17% -24.44% -
  Horiz. % 14.64% 28.41% 32.70% 56.28% 74.68% 75.56% 100.00%
Net Worth 641,514 615,491 589,291 549,988 488,305 417,604 342,165 11.03%
  YoY % 4.23% 4.45% 7.15% 12.63% 16.93% 22.05% -
  Horiz. % 187.49% 179.88% 172.22% 160.74% 142.71% 122.05% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 25,140 25,139 40,730 60,154 50,953 - - -
  YoY % 0.00% -38.28% -32.29% 18.06% 0.00% 0.00% -
  Horiz. % 49.34% 49.34% 79.94% 118.06% 100.00% - -
Div Payout % 843.64 % 57.80 % 77.05 % 68.23 % 48.82 % - % - % -
  YoY % 1,359.58% -24.98% 12.93% 39.76% 0.00% 0.00% -
  Horiz. % 1,728.06% 118.39% 157.82% 139.76% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 641,514 615,491 589,291 549,988 488,305 417,604 342,165 11.03%
  YoY % 4.23% 4.45% 7.15% 12.63% 16.93% 22.05% -
  Horiz. % 187.49% 179.88% 172.22% 160.74% 142.71% 122.05% 100.00%
NOSH 433,455 433,445 433,302 429,678 424,613 421,822 397,866 1.44%
  YoY % 0.00% 0.03% 0.84% 1.19% 0.66% 6.02% -
  Horiz. % 108.94% 108.94% 108.91% 108.00% 106.72% 106.02% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.10 % 28.85 % 29.99 % 29.42 % 27.16 % 25.05 % 21.30 % -32.01%
  YoY % -92.72% -3.80% 1.94% 8.32% 8.42% 17.61% -
  Horiz. % 9.86% 135.45% 140.80% 138.12% 127.51% 117.61% 100.00%
ROE 0.46 % 7.07 % 8.97 % 16.03 % 21.37 % 22.51 % 29.65 % -50.03%
  YoY % -93.49% -21.18% -44.04% -24.99% -5.06% -24.08% -
  Horiz. % 1.55% 23.84% 30.25% 54.06% 72.07% 75.92% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.03 34.80 40.72 70.09 91.21 90.28 120.63 -30.97%
  YoY % -62.56% -14.54% -41.90% -23.16% 1.03% -25.16% -
  Horiz. % 10.80% 28.85% 33.76% 58.10% 75.61% 74.84% 100.00%
EPS 0.68 10.04 12.20 20.52 24.58 22.28 25.50 -45.31%
  YoY % -93.23% -17.70% -40.55% -16.52% 10.32% -12.63% -
  Horiz. % 2.67% 39.37% 47.84% 80.47% 96.39% 87.37% 100.00%
DPS 5.80 5.80 9.40 14.00 12.00 0.00 0.00 -
  YoY % 0.00% -38.30% -32.86% 16.67% 0.00% 0.00% -
  Horiz. % 48.33% 48.33% 78.33% 116.67% 100.00% - -
NAPS 1.4800 1.4200 1.3600 1.2800 1.1500 0.9900 0.8600 9.46%
  YoY % 4.23% 4.41% 6.25% 11.30% 16.16% 15.12% -
  Horiz. % 172.09% 165.12% 158.14% 148.84% 133.72% 115.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,363
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.00 34.72 40.62 69.34 89.16 87.68 110.50 -29.98%
  YoY % -62.56% -14.52% -41.42% -22.23% 1.69% -20.65% -
  Horiz. % 11.76% 31.42% 36.76% 62.75% 80.69% 79.35% 100.00%
EPS 0.69 10.01 12.17 20.30 24.03 21.64 23.36 -44.37%
  YoY % -93.11% -17.75% -40.05% -15.52% 11.04% -7.36% -
  Horiz. % 2.95% 42.85% 52.10% 86.90% 102.87% 92.64% 100.00%
DPS 5.79 5.79 9.38 13.85 11.73 0.00 0.00 -
  YoY % 0.00% -38.27% -32.27% 18.07% 0.00% 0.00% -
  Horiz. % 49.36% 49.36% 79.97% 118.07% 100.00% - -
NAPS 1.4769 1.4170 1.3567 1.2662 1.1242 0.9614 0.7877 11.03%
  YoY % 4.23% 4.44% 7.15% 12.63% 16.93% 22.05% -
  Horiz. % 187.50% 179.89% 172.24% 160.75% 142.72% 122.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5100 0.7700 0.8150 1.4300 1.4000 1.6600 2.1800 -
P/RPS 3.91 2.21 2.00 2.04 1.53 1.84 1.81 13.68%
  YoY % 76.92% 10.50% -1.96% 33.33% -16.85% 1.66% -
  Horiz. % 216.02% 122.10% 110.50% 112.71% 84.53% 101.66% 100.00%
P/EPS 74.18 7.67 6.68 6.97 5.70 7.45 8.55 43.30%
  YoY % 867.14% 14.82% -4.16% 22.28% -23.49% -12.87% -
  Horiz. % 867.60% 89.71% 78.13% 81.52% 66.67% 87.13% 100.00%
EY 1.35 13.03 14.97 14.35 17.56 13.42 11.70 -30.20%
  YoY % -89.64% -12.96% 4.32% -18.28% 30.85% 14.70% -
  Horiz. % 11.54% 111.37% 127.95% 122.65% 150.09% 114.70% 100.00%
DY 11.37 7.53 11.53 9.79 8.57 0.00 0.00 -
  YoY % 51.00% -34.69% 17.77% 14.24% 0.00% 0.00% -
  Horiz. % 132.67% 87.86% 134.54% 114.24% 100.00% - -
P/NAPS 0.34 0.54 0.60 1.12 1.22 1.68 2.53 -28.41%
  YoY % -37.04% -10.00% -46.43% -8.20% -27.38% -33.60% -
  Horiz. % 13.44% 21.34% 23.72% 44.27% 48.22% 66.40% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 -
Price 0.5300 0.7650 0.9900 1.2200 1.4700 1.4300 2.4000 -
P/RPS 4.07 2.20 2.43 1.74 1.61 1.58 1.99 12.65%
  YoY % 85.00% -9.47% 39.66% 8.07% 1.90% -20.60% -
  Horiz. % 204.52% 110.55% 122.11% 87.44% 80.90% 79.40% 100.00%
P/EPS 77.09 7.62 8.11 5.95 5.98 6.42 9.41 41.94%
  YoY % 911.68% -6.04% 36.30% -0.50% -6.85% -31.77% -
  Horiz. % 819.23% 80.98% 86.18% 63.23% 63.55% 68.23% 100.00%
EY 1.30 13.12 12.32 16.82 16.72 15.58 10.63 -29.52%
  YoY % -90.09% 6.49% -26.75% 0.60% 7.32% 46.57% -
  Horiz. % 12.23% 123.42% 115.90% 158.23% 157.29% 146.57% 100.00%
DY 10.94 7.58 9.49 11.48 8.16 0.00 0.00 -
  YoY % 44.33% -20.13% -17.33% 40.69% 0.00% 0.00% -
  Horiz. % 134.07% 92.89% 116.30% 140.69% 100.00% - -
P/NAPS 0.36 0.54 0.73 0.95 1.28 1.44 2.79 -28.89%
  YoY % -33.33% -26.03% -23.16% -25.78% -11.11% -48.39% -
  Horiz. % 12.90% 19.35% 26.16% 34.05% 45.88% 51.61% 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
 
 

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