Highlights

[TAMBUN] YoY Annualized Quarter 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 -     -2.31%    YoY -     -33.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 148,563 179,331 282,099 360,836 367,651 466,841 376,389 -14.35%
  YoY % -17.16% -36.43% -21.82% -1.85% -21.25% 24.03% -
  Horiz. % 39.47% 47.65% 74.95% 95.87% 97.68% 124.03% 100.00%
PBT 60,184 78,024 110,610 148,765 135,744 138,242 117,709 -10.57%
  YoY % -22.86% -29.46% -25.65% 9.59% -1.81% 17.44% -
  Horiz. % 51.13% 66.29% 93.97% 126.38% 115.32% 117.44% 100.00%
Tax -12,402 -22,628 -27,011 -35,537 -33,799 -34,907 -29,953 -13.66%
  YoY % 45.19% 16.23% 23.99% -5.14% 3.17% -16.54% -
  Horiz. % 41.40% 75.55% 90.18% 118.64% 112.84% 116.54% 100.00%
NP 47,782 55,396 83,599 113,228 101,945 103,335 87,756 -9.63%
  YoY % -13.74% -33.74% -26.17% 11.07% -1.35% 17.75% -
  Horiz. % 54.45% 63.13% 95.26% 129.03% 116.17% 117.75% 100.00%
NP to SH 48,641 55,359 83,388 112,203 101,117 102,141 64,986 -4.71%
  YoY % -12.14% -33.61% -25.68% 10.96% -1.00% 57.17% -
  Horiz. % 74.85% 85.19% 128.32% 172.66% 155.60% 157.17% 100.00%
Tax Rate 20.61 % 29.00 % 24.42 % 23.89 % 24.90 % 25.25 % 25.45 % -3.45%
  YoY % -28.93% 18.76% 2.22% -4.06% -1.39% -0.79% -
  Horiz. % 80.98% 113.95% 95.95% 93.87% 97.84% 99.21% 100.00%
Total Cost 100,781 123,935 198,500 247,608 265,706 363,506 288,633 -16.08%
  YoY % -18.68% -37.56% -19.83% -6.81% -26.90% 25.94% -
  Horiz. % 34.92% 42.94% 68.77% 85.79% 92.06% 125.94% 100.00%
Net Worth 641,510 606,624 580,625 536,326 456,548 381,002 259,681 16.26%
  YoY % 5.75% 4.48% 8.26% 17.47% 19.83% 46.72% -
  Horiz. % 247.04% 233.60% 223.59% 206.53% 175.81% 146.72% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 16,904 29,031 43,330 38,309 12,681 12,159 21,694 -4.07%
  YoY % -41.77% -33.00% 13.11% 202.08% 4.29% -43.95% -
  Horiz. % 77.92% 133.82% 199.73% 176.58% 58.46% 56.05% 100.00%
Div Payout % 34.75 % 52.44 % 51.96 % 34.14 % 12.54 % 11.90 % 33.38 % 0.67%
  YoY % -33.73% 0.92% 52.20% 172.25% 5.38% -64.35% -
  Horiz. % 104.10% 157.10% 155.66% 102.28% 37.57% 35.65% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 641,510 606,624 580,625 536,326 456,548 381,002 259,681 16.26%
  YoY % 5.75% 4.48% 8.26% 17.47% 19.83% 46.72% -
  Horiz. % 247.04% 233.60% 223.59% 206.53% 175.81% 146.72% 100.00%
NOSH 433,453 433,303 433,302 425,656 422,729 405,321 328,710 4.72%
  YoY % 0.03% 0.00% 1.80% 0.69% 4.29% 23.31% -
  Horiz. % 131.86% 131.82% 131.82% 129.49% 128.60% 123.31% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 32.16 % 30.89 % 29.63 % 31.38 % 27.73 % 22.13 % 23.32 % 5.50%
  YoY % 4.11% 4.25% -5.58% 13.16% 25.31% -5.10% -
  Horiz. % 137.91% 132.46% 127.06% 134.56% 118.91% 94.90% 100.00%
ROE 7.58 % 9.13 % 14.36 % 20.92 % 22.15 % 26.81 % 25.03 % -18.05%
  YoY % -16.98% -36.42% -31.36% -5.55% -17.38% 7.11% -
  Horiz. % 30.28% 36.48% 57.37% 83.58% 88.49% 107.11% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.27 41.39 65.10 84.77 86.97 115.18 114.50 -18.21%
  YoY % -17.20% -36.42% -23.20% -2.53% -24.49% 0.59% -
  Horiz. % 29.93% 36.15% 56.86% 74.03% 75.96% 100.59% 100.00%
EPS 11.22 12.78 19.33 26.36 23.92 25.20 19.77 -9.01%
  YoY % -12.21% -33.89% -26.67% 10.20% -5.08% 27.47% -
  Horiz. % 56.75% 64.64% 97.77% 133.33% 120.99% 127.47% 100.00%
DPS 3.90 6.70 10.00 9.00 3.00 3.00 6.60 -8.39%
  YoY % -41.79% -33.00% 11.11% 200.00% 0.00% -54.55% -
  Horiz. % 59.09% 101.52% 151.52% 136.36% 45.45% 45.45% 100.00%
NAPS 1.4800 1.4000 1.3400 1.2600 1.0800 0.9400 0.7900 11.02%
  YoY % 5.71% 4.48% 6.35% 16.67% 14.89% 18.99% -
  Horiz. % 187.34% 177.22% 169.62% 159.49% 136.71% 118.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.18 41.26 64.91 83.02 84.59 107.41 86.60 -14.35%
  YoY % -17.16% -36.44% -21.81% -1.86% -21.25% 24.03% -
  Horiz. % 39.47% 47.64% 74.95% 95.87% 97.68% 124.03% 100.00%
EPS 11.19 12.74 19.19 25.82 23.27 23.50 14.95 -4.71%
  YoY % -12.17% -33.61% -25.68% 10.96% -0.98% 57.19% -
  Horiz. % 74.85% 85.22% 128.36% 172.71% 155.65% 157.19% 100.00%
DPS 3.89 6.68 9.97 8.81 2.92 2.80 4.99 -4.06%
  YoY % -41.77% -33.00% 13.17% 201.71% 4.29% -43.89% -
  Horiz. % 77.96% 133.87% 199.80% 176.55% 58.52% 56.11% 100.00%
NAPS 1.4760 1.3957 1.3359 1.2340 1.0504 0.8766 0.5975 16.26%
  YoY % 5.75% 4.48% 8.26% 17.48% 19.83% 46.71% -
  Horiz. % 247.03% 233.59% 223.58% 206.53% 175.80% 146.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7200 0.7550 1.0200 1.3900 1.4100 1.6200 1.5100 -
P/RPS 2.10 1.82 1.57 1.64 1.62 1.41 1.32 8.04%
  YoY % 15.38% 15.92% -4.27% 1.23% 14.89% 6.82% -
  Horiz. % 159.09% 137.88% 118.94% 124.24% 122.73% 106.82% 100.00%
P/EPS 6.42 5.91 5.30 5.27 5.89 6.43 7.64 -2.86%
  YoY % 8.63% 11.51% 0.57% -10.53% -8.40% -15.84% -
  Horiz. % 84.03% 77.36% 69.37% 68.98% 77.09% 84.16% 100.00%
EY 15.59 16.92 18.87 18.96 16.96 15.56 13.09 2.95%
  YoY % -7.86% -10.33% -0.47% 11.79% 9.00% 18.87% -
  Horiz. % 119.10% 129.26% 144.16% 144.84% 129.56% 118.87% 100.00%
DY 5.42 8.87 9.80 6.47 2.13 1.85 4.37 3.65%
  YoY % -38.90% -9.49% 51.47% 203.76% 15.14% -57.67% -
  Horiz. % 124.03% 202.97% 224.26% 148.05% 48.74% 42.33% 100.00%
P/NAPS 0.49 0.54 0.76 1.10 1.31 1.72 1.91 -20.28%
  YoY % -9.26% -28.95% -30.91% -16.03% -23.84% -9.95% -
  Horiz. % 25.65% 28.27% 39.79% 57.59% 68.59% 90.05% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 22/02/19 27/02/18 23/02/17 29/02/16 12/02/15 26/02/14 -
Price 0.6650 0.7850 0.8850 1.4100 1.3500 1.8400 1.7400 -
P/RPS 1.94 1.90 1.36 1.66 1.55 1.60 1.52 4.15%
  YoY % 2.11% 39.71% -18.07% 7.10% -3.13% 5.26% -
  Horiz. % 127.63% 125.00% 89.47% 109.21% 101.97% 105.26% 100.00%
P/EPS 5.93 6.14 4.60 5.35 5.64 7.30 8.80 -6.36%
  YoY % -3.42% 33.48% -14.02% -5.14% -22.74% -17.05% -
  Horiz. % 67.39% 69.77% 52.27% 60.80% 64.09% 82.95% 100.00%
EY 16.87 16.28 21.75 18.70 17.72 13.70 11.36 6.81%
  YoY % 3.62% -25.15% 16.31% 5.53% 29.34% 20.60% -
  Horiz. % 148.50% 143.31% 191.46% 164.61% 155.99% 120.60% 100.00%
DY 5.86 8.54 11.30 6.38 2.22 1.63 3.79 7.53%
  YoY % -31.38% -24.42% 77.12% 187.39% 36.20% -56.99% -
  Horiz. % 154.62% 225.33% 298.15% 168.34% 58.58% 43.01% 100.00%
P/NAPS 0.45 0.56 0.66 1.12 1.25 1.96 2.20 -23.23%
  YoY % -19.64% -15.15% -41.07% -10.40% -36.22% -10.91% -
  Horiz. % 20.45% 25.45% 30.00% 50.91% 56.82% 89.09% 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
 
 

322  382  610  1177 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.365+0.01 
 SAMAIDEN 1.92+0.24 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

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