Highlights

[TAMBUN] YoY Cumulative Quarter Result on 2014-06-30 [#2]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     100.60%    YoY -     97.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 150,591 193,647 190,419 239,981 160,926 144,834 88,398 9.28%
  YoY % -22.23% 1.70% -20.65% 49.13% 11.11% 63.84% -
  Horiz. % 170.36% 219.06% 215.41% 271.48% 182.05% 163.84% 100.00%
PBT 58,560 76,244 63,515 68,354 50,271 36,038 21,759 17.92%
  YoY % -23.19% 20.04% -7.08% 35.97% 39.49% 65.62% -
  Horiz. % 269.13% 350.40% 291.90% 314.14% 231.04% 165.62% 100.00%
Tax -14,260 -23,646 -15,811 -17,241 -14,281 -10,200 -5,770 16.26%
  YoY % 39.69% -49.55% 8.29% -20.73% -40.01% -76.78% -
  Horiz. % 247.14% 409.81% 274.02% 298.80% 247.50% 176.78% 100.00%
NP 44,300 52,598 47,704 51,113 35,990 25,838 15,989 18.49%
  YoY % -15.78% 10.26% -6.67% 42.02% 39.29% 61.60% -
  Horiz. % 277.07% 328.96% 298.36% 319.68% 225.09% 161.60% 100.00%
NP to SH 44,085 52,185 46,991 50,728 25,710 18,651 11,121 25.78%
  YoY % -15.52% 11.05% -7.37% 97.31% 37.85% 67.71% -
  Horiz. % 396.41% 469.25% 422.54% 456.15% 231.18% 167.71% 100.00%
Tax Rate 24.35 % 31.01 % 24.89 % 25.22 % 28.41 % 28.30 % 26.52 % -1.41%
  YoY % -21.48% 24.59% -1.31% -11.23% 0.39% 6.71% -
  Horiz. % 91.82% 116.93% 93.85% 95.10% 107.13% 106.71% 100.00%
Total Cost 106,291 141,049 142,715 188,868 124,936 118,996 72,409 6.60%
  YoY % -24.64% -1.17% -24.44% 51.17% 4.99% 64.34% -
  Horiz. % 146.79% 194.79% 197.10% 260.83% 172.54% 164.34% 100.00%
Net Worth 549,988 488,305 417,604 342,165 237,419 157,565 147,989 24.43%
  YoY % 12.63% 16.93% 22.05% 44.12% 50.68% 6.47% -
  Horiz. % 371.64% 329.96% 282.18% 231.21% 160.43% 106.47% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 30,077 25,476 - - - 8,971 10,011 20.10%
  YoY % 18.06% 0.00% 0.00% 0.00% 0.00% -10.39% -
  Horiz. % 300.44% 254.49% 0.00% 0.00% 0.00% 89.61% 100.00%
Div Payout % 68.23 % 48.82 % - % - % - % 48.10 % 90.02 % -4.51%
  YoY % 39.76% 0.00% 0.00% 0.00% 0.00% -46.57% -
  Horiz. % 75.79% 54.23% 0.00% 0.00% 0.00% 53.43% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 549,988 488,305 417,604 342,165 237,419 157,565 147,989 24.43%
  YoY % 12.63% 16.93% 22.05% 44.12% 50.68% 6.47% -
  Horiz. % 371.64% 329.96% 282.18% 231.21% 160.43% 106.47% 100.00%
NOSH 429,678 424,613 421,822 397,866 312,393 236,088 217,632 11.99%
  YoY % 1.19% 0.66% 6.02% 27.36% 32.32% 8.48% -
  Horiz. % 197.43% 195.11% 193.82% 182.82% 143.54% 108.48% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 29.42 % 27.16 % 25.05 % 21.30 % 22.36 % 17.84 % 18.09 % 8.43%
  YoY % 8.32% 8.42% 17.61% -4.74% 25.34% -1.38% -
  Horiz. % 162.63% 150.14% 138.47% 117.74% 123.60% 98.62% 100.00%
ROE 8.02 % 10.69 % 11.25 % 14.83 % 10.83 % 11.84 % 7.51 % 1.10%
  YoY % -24.98% -4.98% -24.14% 36.93% -8.53% 57.66% -
  Horiz. % 106.79% 142.34% 149.80% 197.47% 144.21% 157.66% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.05 45.61 45.14 60.32 51.51 61.35 40.62 -2.43%
  YoY % -23.15% 1.04% -25.17% 17.10% -16.04% 51.03% -
  Horiz. % 86.29% 112.28% 111.13% 148.50% 126.81% 151.03% 100.00%
EPS 10.26 12.29 11.14 12.75 8.23 7.90 5.11 12.31%
  YoY % -16.52% 10.32% -12.63% 54.92% 4.18% 54.60% -
  Horiz. % 200.78% 240.51% 218.00% 249.51% 161.06% 154.60% 100.00%
DPS 7.00 6.00 0.00 0.00 0.00 3.80 4.60 7.24%
  YoY % 16.67% 0.00% 0.00% 0.00% 0.00% -17.39% -
  Horiz. % 152.17% 130.43% 0.00% 0.00% 0.00% 82.61% 100.00%
NAPS 1.2800 1.1500 0.9900 0.8600 0.7600 0.6674 0.6800 11.11%
  YoY % 11.30% 16.16% 15.12% 13.16% 13.87% -1.85% -
  Horiz. % 188.24% 169.12% 145.59% 126.47% 111.76% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.65 44.55 43.81 55.22 37.03 33.32 20.34 9.28%
  YoY % -22.22% 1.69% -20.66% 49.12% 11.13% 63.82% -
  Horiz. % 170.35% 219.03% 215.39% 271.48% 182.06% 163.82% 100.00%
EPS 10.14 12.01 10.81 11.67 5.92 4.29 2.56 25.76%
  YoY % -15.57% 11.10% -7.37% 97.13% 38.00% 67.58% -
  Horiz. % 396.09% 469.14% 422.27% 455.86% 231.25% 167.58% 100.00%
DPS 6.92 5.86 0.00 0.00 0.00 2.06 2.30 20.13%
  YoY % 18.09% 0.00% 0.00% 0.00% 0.00% -10.43% -
  Horiz. % 300.87% 254.78% 0.00% 0.00% 0.00% 89.57% 100.00%
NAPS 1.2654 1.1235 0.9608 0.7873 0.5463 0.3625 0.3405 24.43%
  YoY % 12.63% 16.93% 22.04% 44.11% 50.70% 6.46% -
  Horiz. % 371.63% 329.96% 282.17% 231.22% 160.44% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.4300 1.4000 1.6600 2.1800 1.2800 0.5700 0.7600 -
P/RPS 4.08 3.07 3.68 3.61 2.48 0.93 1.87 13.87%
  YoY % 32.90% -16.58% 1.94% 45.56% 166.67% -50.27% -
  Horiz. % 218.18% 164.17% 196.79% 193.05% 132.62% 49.73% 100.00%
P/EPS 13.94 11.39 14.90 17.10 15.55 7.22 14.87 -1.07%
  YoY % 22.39% -23.56% -12.87% 9.97% 115.37% -51.45% -
  Horiz. % 93.75% 76.60% 100.20% 115.00% 104.57% 48.55% 100.00%
EY 7.17 8.78 6.71 5.85 6.43 13.86 6.72 1.09%
  YoY % -18.34% 30.85% 14.70% -9.02% -53.61% 106.25% -
  Horiz. % 106.70% 130.65% 99.85% 87.05% 95.68% 206.25% 100.00%
DY 4.90 4.29 0.00 0.00 0.00 6.67 6.05 -3.45%
  YoY % 14.22% 0.00% 0.00% 0.00% 0.00% 10.25% -
  Horiz. % 80.99% 70.91% 0.00% 0.00% 0.00% 110.25% 100.00%
P/NAPS 1.12 1.22 1.68 2.53 1.68 0.85 1.12 -
  YoY % -8.20% -27.38% -33.60% 50.60% 97.65% -24.11% -
  Horiz. % 100.00% 108.93% 150.00% 225.89% 150.00% 75.89% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 16/08/12 04/08/11 -
Price 1.2200 1.4700 1.4300 2.4000 1.5400 0.6700 0.7600 -
P/RPS 3.48 3.22 3.17 3.98 2.99 1.09 1.87 10.90%
  YoY % 8.07% 1.58% -20.35% 33.11% 174.31% -41.71% -
  Horiz. % 186.10% 172.19% 169.52% 212.83% 159.89% 58.29% 100.00%
P/EPS 11.89 11.96 12.84 18.82 18.71 8.48 14.87 -3.66%
  YoY % -0.59% -6.85% -31.77% 0.59% 120.64% -42.97% -
  Horiz. % 79.96% 80.43% 86.35% 126.56% 125.82% 57.03% 100.00%
EY 8.41 8.36 7.79 5.31 5.34 11.79 6.72 3.81%
  YoY % 0.60% 7.32% 46.70% -0.56% -54.71% 75.45% -
  Horiz. % 125.15% 124.40% 115.92% 79.02% 79.46% 175.45% 100.00%
DY 5.74 4.08 0.00 0.00 0.00 5.67 6.05 -0.87%
  YoY % 40.69% 0.00% 0.00% 0.00% 0.00% -6.28% -
  Horiz. % 94.88% 67.44% 0.00% 0.00% 0.00% 93.72% 100.00%
P/NAPS 0.95 1.28 1.44 2.79 2.03 1.00 1.12 -2.70%
  YoY % -25.78% -11.11% -48.39% 37.44% 103.00% -10.71% -
  Horiz. % 84.82% 114.29% 128.57% 249.11% 181.25% 89.29% 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
 
 

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