Highlights

[TAMBUN] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 11-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     120.95%    YoY -     11.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 75,414 88,218 150,591 193,647 190,419 239,981 160,926 -11.86%
  YoY % -14.51% -41.42% -22.23% 1.70% -20.65% 49.13% -
  Horiz. % 46.86% 54.82% 93.58% 120.33% 118.33% 149.13% 100.00%
PBT 28,567 39,168 58,560 76,244 63,515 68,354 50,271 -8.99%
  YoY % -27.07% -33.11% -23.19% 20.04% -7.08% 35.97% -
  Horiz. % 56.83% 77.91% 116.49% 151.67% 126.35% 135.97% 100.00%
Tax -6,812 -12,712 -14,260 -23,646 -15,811 -17,241 -14,281 -11.60%
  YoY % 46.41% 10.86% 39.69% -49.55% 8.29% -20.73% -
  Horiz. % 47.70% 89.01% 99.85% 165.58% 110.71% 120.73% 100.00%
NP 21,755 26,456 44,300 52,598 47,704 51,113 35,990 -8.04%
  YoY % -17.77% -40.28% -15.78% 10.26% -6.67% 42.02% -
  Horiz. % 60.45% 73.51% 123.09% 146.15% 132.55% 142.02% 100.00%
NP to SH 21,749 26,431 44,085 52,185 46,991 50,728 25,710 -2.75%
  YoY % -17.71% -40.05% -15.52% 11.05% -7.37% 97.31% -
  Horiz. % 84.59% 102.80% 171.47% 202.98% 182.77% 197.31% 100.00%
Tax Rate 23.85 % 32.46 % 24.35 % 31.01 % 24.89 % 25.22 % 28.41 % -2.87%
  YoY % -26.52% 33.31% -21.48% 24.59% -1.31% -11.23% -
  Horiz. % 83.95% 114.26% 85.71% 109.15% 87.61% 88.77% 100.00%
Total Cost 53,659 61,762 106,291 141,049 142,715 188,868 124,936 -13.13%
  YoY % -13.12% -41.89% -24.64% -1.17% -24.44% 51.17% -
  Horiz. % 42.95% 49.43% 85.08% 112.90% 114.23% 151.17% 100.00%
Net Worth 615,491 589,291 549,988 488,305 417,604 342,165 237,419 17.20%
  YoY % 4.45% 7.15% 12.63% 16.93% 22.05% 44.12% -
  Horiz. % 259.24% 248.21% 231.65% 205.67% 175.89% 144.12% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12,569 20,365 30,077 25,476 - - - -
  YoY % -38.28% -32.29% 18.06% 0.00% 0.00% 0.00% -
  Horiz. % 49.34% 79.94% 118.06% 100.00% - - -
Div Payout % 57.80 % 77.05 % 68.23 % 48.82 % - % - % - % -
  YoY % -24.98% 12.93% 39.76% 0.00% 0.00% 0.00% -
  Horiz. % 118.39% 157.82% 139.76% 100.00% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 615,491 589,291 549,988 488,305 417,604 342,165 237,419 17.20%
  YoY % 4.45% 7.15% 12.63% 16.93% 22.05% 44.12% -
  Horiz. % 259.24% 248.21% 231.65% 205.67% 175.89% 144.12% 100.00%
NOSH 433,445 433,302 429,678 424,613 421,822 397,866 312,393 5.61%
  YoY % 0.03% 0.84% 1.19% 0.66% 6.02% 27.36% -
  Horiz. % 138.75% 138.70% 137.54% 135.92% 135.03% 127.36% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 28.85 % 29.99 % 29.42 % 27.16 % 25.05 % 21.30 % 22.36 % 4.34%
  YoY % -3.80% 1.94% 8.32% 8.42% 17.61% -4.74% -
  Horiz. % 129.03% 134.12% 131.57% 121.47% 112.03% 95.26% 100.00%
ROE 3.53 % 4.49 % 8.02 % 10.69 % 11.25 % 14.83 % 10.83 % -17.04%
  YoY % -21.38% -44.01% -24.98% -4.98% -24.14% 36.93% -
  Horiz. % 32.59% 41.46% 74.05% 98.71% 103.88% 136.93% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.40 20.36 35.05 45.61 45.14 60.32 51.51 -16.54%
  YoY % -14.54% -41.91% -23.15% 1.04% -25.17% 17.10% -
  Horiz. % 33.78% 39.53% 68.05% 88.55% 87.63% 117.10% 100.00%
EPS 5.02 6.10 10.26 12.29 11.14 12.75 8.23 -7.91%
  YoY % -17.70% -40.55% -16.52% 10.32% -12.63% 54.92% -
  Horiz. % 61.00% 74.12% 124.67% 149.33% 135.36% 154.92% 100.00%
DPS 2.90 4.70 7.00 6.00 0.00 0.00 0.00 -
  YoY % -38.30% -32.86% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 48.33% 78.33% 116.67% 100.00% - - -
NAPS 1.4200 1.3600 1.2800 1.1500 0.9900 0.8600 0.7600 10.97%
  YoY % 4.41% 6.25% 11.30% 16.16% 15.12% 13.16% -
  Horiz. % 186.84% 178.95% 168.42% 151.32% 130.26% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 434,627
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.35 20.30 34.65 44.55 43.81 55.22 37.03 -11.86%
  YoY % -14.53% -41.41% -22.22% 1.69% -20.66% 49.12% -
  Horiz. % 46.85% 54.82% 93.57% 120.31% 118.31% 149.12% 100.00%
EPS 5.00 6.08 10.14 12.01 10.81 11.67 5.92 -2.77%
  YoY % -17.76% -40.04% -15.57% 11.10% -7.37% 97.13% -
  Horiz. % 84.46% 102.70% 171.28% 202.87% 182.60% 197.13% 100.00%
DPS 2.89 4.69 6.92 5.86 0.00 0.00 0.00 -
  YoY % -38.38% -32.23% 18.09% 0.00% 0.00% 0.00% -
  Horiz. % 49.32% 80.03% 118.09% 100.00% - - -
NAPS 1.4161 1.3559 1.2654 1.1235 0.9608 0.7873 0.5463 17.20%
  YoY % 4.44% 7.15% 12.63% 16.93% 22.04% 44.11% -
  Horiz. % 259.22% 248.20% 231.63% 205.66% 175.87% 144.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.7700 0.8150 1.4300 1.4000 1.6600 2.1800 1.2800 -
P/RPS 4.43 4.00 4.08 3.07 3.68 3.61 2.48 10.15%
  YoY % 10.75% -1.96% 32.90% -16.58% 1.94% 45.56% -
  Horiz. % 178.63% 161.29% 164.52% 123.79% 148.39% 145.56% 100.00%
P/EPS 15.35 13.36 13.94 11.39 14.90 17.10 15.55 -0.22%
  YoY % 14.90% -4.16% 22.39% -23.56% -12.87% 9.97% -
  Horiz. % 98.71% 85.92% 89.65% 73.25% 95.82% 109.97% 100.00%
EY 6.52 7.48 7.17 8.78 6.71 5.85 6.43 0.23%
  YoY % -12.83% 4.32% -18.34% 30.85% 14.70% -9.02% -
  Horiz. % 101.40% 116.33% 111.51% 136.55% 104.35% 90.98% 100.00%
DY 3.77 5.77 4.90 4.29 0.00 0.00 0.00 -
  YoY % -34.66% 17.76% 14.22% 0.00% 0.00% 0.00% -
  Horiz. % 87.88% 134.50% 114.22% 100.00% - - -
P/NAPS 0.54 0.60 1.12 1.22 1.68 2.53 1.68 -17.23%
  YoY % -10.00% -46.43% -8.20% -27.38% -33.60% 50.60% -
  Horiz. % 32.14% 35.71% 66.67% 72.62% 100.00% 150.60% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 23/08/17 11/08/16 26/08/15 19/08/14 19/08/13 -
Price 0.7650 0.9900 1.2200 1.4700 1.4300 2.4000 1.5400 -
P/RPS 4.40 4.86 3.48 3.22 3.17 3.98 2.99 6.65%
  YoY % -9.47% 39.66% 8.07% 1.58% -20.35% 33.11% -
  Horiz. % 147.16% 162.54% 116.39% 107.69% 106.02% 133.11% 100.00%
P/EPS 15.25 16.23 11.89 11.96 12.84 18.82 18.71 -3.35%
  YoY % -6.04% 36.50% -0.59% -6.85% -31.77% 0.59% -
  Horiz. % 81.51% 86.75% 63.55% 63.92% 68.63% 100.59% 100.00%
EY 6.56 6.16 8.41 8.36 7.79 5.31 5.34 3.49%
  YoY % 6.49% -26.75% 0.60% 7.32% 46.70% -0.56% -
  Horiz. % 122.85% 115.36% 157.49% 156.55% 145.88% 99.44% 100.00%
DY 3.79 4.75 5.74 4.08 0.00 0.00 0.00 -
  YoY % -20.21% -17.25% 40.69% 0.00% 0.00% 0.00% -
  Horiz. % 92.89% 116.42% 140.69% 100.00% - - -
P/NAPS 0.54 0.73 0.95 1.28 1.44 2.79 2.03 -19.80%
  YoY % -26.03% -23.16% -25.78% -11.11% -48.39% 37.44% -
  Horiz. % 26.60% 35.96% 46.80% 63.05% 70.94% 137.44% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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