Highlights

[TAMBUN] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     57.13%    YoY -     -7.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 88,218 150,591 193,647 190,419 239,981 160,926 144,834 -7.93%
  YoY % -41.42% -22.23% 1.70% -20.65% 49.13% 11.11% -
  Horiz. % 60.91% 103.97% 133.70% 131.47% 165.69% 111.11% 100.00%
PBT 39,168 58,560 76,244 63,515 68,354 50,271 36,038 1.40%
  YoY % -33.11% -23.19% 20.04% -7.08% 35.97% 39.49% -
  Horiz. % 108.69% 162.50% 211.57% 176.24% 189.67% 139.49% 100.00%
Tax -12,712 -14,260 -23,646 -15,811 -17,241 -14,281 -10,200 3.74%
  YoY % 10.86% 39.69% -49.55% 8.29% -20.73% -40.01% -
  Horiz. % 124.63% 139.80% 231.82% 155.01% 169.03% 140.01% 100.00%
NP 26,456 44,300 52,598 47,704 51,113 35,990 25,838 0.39%
  YoY % -40.28% -15.78% 10.26% -6.67% 42.02% 39.29% -
  Horiz. % 102.39% 171.45% 203.57% 184.63% 197.82% 139.29% 100.00%
NP to SH 26,431 44,085 52,185 46,991 50,728 25,710 18,651 5.98%
  YoY % -40.05% -15.52% 11.05% -7.37% 97.31% 37.85% -
  Horiz. % 141.71% 236.37% 279.80% 251.95% 271.99% 137.85% 100.00%
Tax Rate 32.46 % 24.35 % 31.01 % 24.89 % 25.22 % 28.41 % 28.30 % 2.31%
  YoY % 33.31% -21.48% 24.59% -1.31% -11.23% 0.39% -
  Horiz. % 114.70% 86.04% 109.58% 87.95% 89.12% 100.39% 100.00%
Total Cost 61,762 106,291 141,049 142,715 188,868 124,936 118,996 -10.35%
  YoY % -41.89% -24.64% -1.17% -24.44% 51.17% 4.99% -
  Horiz. % 51.90% 89.32% 118.53% 119.93% 158.72% 104.99% 100.00%
Net Worth 589,291 549,988 488,305 417,604 342,165 237,419 157,565 24.58%
  YoY % 7.15% 12.63% 16.93% 22.05% 44.12% 50.68% -
  Horiz. % 374.00% 349.05% 309.91% 265.04% 217.16% 150.68% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 20,365 30,077 25,476 - - - 8,971 14.63%
  YoY % -32.29% 18.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.00% 335.26% 283.98% 0.00% 0.00% 0.00% 100.00%
Div Payout % 77.05 % 68.23 % 48.82 % - % - % - % 48.10 % 8.17%
  YoY % 12.93% 39.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.19% 141.85% 101.50% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 589,291 549,988 488,305 417,604 342,165 237,419 157,565 24.58%
  YoY % 7.15% 12.63% 16.93% 22.05% 44.12% 50.68% -
  Horiz. % 374.00% 349.05% 309.91% 265.04% 217.16% 150.68% 100.00%
NOSH 433,302 429,678 424,613 421,822 397,866 312,393 236,088 10.65%
  YoY % 0.84% 1.19% 0.66% 6.02% 27.36% 32.32% -
  Horiz. % 183.53% 182.00% 179.85% 178.67% 168.52% 132.32% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 29.99 % 29.42 % 27.16 % 25.05 % 21.30 % 22.36 % 17.84 % 9.04%
  YoY % 1.94% 8.32% 8.42% 17.61% -4.74% 25.34% -
  Horiz. % 168.11% 164.91% 152.24% 140.41% 119.39% 125.34% 100.00%
ROE 4.49 % 8.02 % 10.69 % 11.25 % 14.83 % 10.83 % 11.84 % -14.92%
  YoY % -44.01% -24.98% -4.98% -24.14% 36.93% -8.53% -
  Horiz. % 37.92% 67.74% 90.29% 95.02% 125.25% 91.47% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.36 35.05 45.61 45.14 60.32 51.51 61.35 -16.79%
  YoY % -41.91% -23.15% 1.04% -25.17% 17.10% -16.04% -
  Horiz. % 33.19% 57.13% 74.34% 73.58% 98.32% 83.96% 100.00%
EPS 6.10 10.26 12.29 11.14 12.75 8.23 7.90 -4.22%
  YoY % -40.55% -16.52% 10.32% -12.63% 54.92% 4.18% -
  Horiz. % 77.22% 129.87% 155.57% 141.01% 161.39% 104.18% 100.00%
DPS 4.70 7.00 6.00 0.00 0.00 0.00 3.80 3.60%
  YoY % -32.86% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.68% 184.21% 157.89% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3600 1.2800 1.1500 0.9900 0.8600 0.7600 0.6674 12.59%
  YoY % 6.25% 11.30% 16.16% 15.12% 13.16% 13.87% -
  Horiz. % 203.78% 191.79% 172.31% 148.34% 128.86% 113.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.30 34.65 44.55 43.81 55.22 37.03 33.32 -7.92%
  YoY % -41.41% -22.22% 1.69% -20.66% 49.12% 11.13% -
  Horiz. % 60.92% 103.99% 133.70% 131.48% 165.73% 111.13% 100.00%
EPS 6.08 10.14 12.01 10.81 11.67 5.92 4.29 5.98%
  YoY % -40.04% -15.57% 11.10% -7.37% 97.13% 38.00% -
  Horiz. % 141.72% 236.36% 279.95% 251.98% 272.03% 138.00% 100.00%
DPS 4.69 6.92 5.86 0.00 0.00 0.00 2.06 14.69%
  YoY % -32.23% 18.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.67% 335.92% 284.47% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3559 1.2654 1.1235 0.9608 0.7873 0.5463 0.3625 24.58%
  YoY % 7.15% 12.63% 16.93% 22.04% 44.11% 50.70% -
  Horiz. % 374.04% 349.08% 309.93% 265.05% 217.19% 150.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8150 1.4300 1.4000 1.6600 2.1800 1.2800 0.5700 -
P/RPS 4.00 4.08 3.07 3.68 3.61 2.48 0.93 27.51%
  YoY % -1.96% 32.90% -16.58% 1.94% 45.56% 166.67% -
  Horiz. % 430.11% 438.71% 330.11% 395.70% 388.17% 266.67% 100.00%
P/EPS 13.36 13.94 11.39 14.90 17.10 15.55 7.22 10.80%
  YoY % -4.16% 22.39% -23.56% -12.87% 9.97% 115.37% -
  Horiz. % 185.04% 193.07% 157.76% 206.37% 236.84% 215.37% 100.00%
EY 7.48 7.17 8.78 6.71 5.85 6.43 13.86 -9.76%
  YoY % 4.32% -18.34% 30.85% 14.70% -9.02% -53.61% -
  Horiz. % 53.97% 51.73% 63.35% 48.41% 42.21% 46.39% 100.00%
DY 5.77 4.90 4.29 0.00 0.00 0.00 6.67 -2.39%
  YoY % 17.76% 14.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.51% 73.46% 64.32% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 1.12 1.22 1.68 2.53 1.68 0.85 -5.64%
  YoY % -46.43% -8.20% -27.38% -33.60% 50.60% 97.65% -
  Horiz. % 70.59% 131.76% 143.53% 197.65% 297.65% 197.65% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 16/08/12 -
Price 0.9900 1.2200 1.4700 1.4300 2.4000 1.5400 0.6700 -
P/RPS 4.86 3.48 3.22 3.17 3.98 2.99 1.09 28.28%
  YoY % 39.66% 8.07% 1.58% -20.35% 33.11% 174.31% -
  Horiz. % 445.87% 319.27% 295.41% 290.83% 365.14% 274.31% 100.00%
P/EPS 16.23 11.89 11.96 12.84 18.82 18.71 8.48 11.42%
  YoY % 36.50% -0.59% -6.85% -31.77% 0.59% 120.64% -
  Horiz. % 191.39% 140.21% 141.04% 151.42% 221.93% 220.64% 100.00%
EY 6.16 8.41 8.36 7.79 5.31 5.34 11.79 -10.25%
  YoY % -26.75% 0.60% 7.32% 46.70% -0.56% -54.71% -
  Horiz. % 52.25% 71.33% 70.91% 66.07% 45.04% 45.29% 100.00%
DY 4.75 5.74 4.08 0.00 0.00 0.00 5.67 -2.91%
  YoY % -17.25% 40.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.77% 101.23% 71.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.73 0.95 1.28 1.44 2.79 2.03 1.00 -5.11%
  YoY % -23.16% -25.78% -11.11% -48.39% 37.44% 103.00% -
  Horiz. % 73.00% 95.00% 128.00% 144.00% 279.00% 203.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

65  75  415  1963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DGB-WC 0.025+0.02 
 DNEX 0.245-0.01 
 DGB 0.095-0.01 
 DNEX-WD 0.04-0.005 
 KTG 0.255+0.01 
 KNM 0.1850.00 
 PA 0.170.00 
 MELEWAR 0.515+0.02 
 LIONIND 0.74+0.025 

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