Highlights

[TAMBUN] YoY TTM 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 -     -27.71%    YoY -     -43.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 101,385 166,527 219,726 317,780 370,879 417,279 455,444 -22.13%
  YoY % -39.12% -24.21% -30.86% -14.32% -11.12% -8.38% -
  Horiz. % 22.26% 36.56% 48.24% 69.77% 81.43% 91.62% 100.00%
PBT 33,044 67,423 91,218 131,081 148,473 133,403 135,791 -20.97%
  YoY % -50.99% -26.09% -30.41% -11.71% 11.30% -1.76% -
  Horiz. % 24.33% 49.65% 67.18% 96.53% 109.34% 98.24% 100.00%
Tax -6,425 -16,728 -25,463 -26,151 -41,634 -33,477 -32,913 -23.82%
  YoY % 61.59% 34.30% 2.63% 37.19% -24.37% -1.71% -
  Horiz. % 19.52% 50.82% 77.36% 79.45% 126.50% 101.71% 100.00%
NP 26,619 50,695 65,755 104,930 106,839 99,926 102,878 -20.16%
  YoY % -47.49% -22.90% -37.33% -1.79% 6.92% -2.87% -
  Horiz. % 25.87% 49.28% 63.92% 101.99% 103.85% 97.13% 100.00%
NP to SH 28,382 50,677 65,734 104,103 106,312 98,404 90,003 -17.48%
  YoY % -43.99% -22.91% -36.86% -2.08% 8.04% 9.33% -
  Horiz. % 31.53% 56.31% 73.04% 115.67% 118.12% 109.33% 100.00%
Tax Rate 19.44 % 24.81 % 27.91 % 19.95 % 28.04 % 25.09 % 24.24 % -3.61%
  YoY % -21.64% -11.11% 39.90% -28.85% 11.76% 3.51% -
  Horiz. % 80.20% 102.35% 115.14% 82.30% 115.68% 103.51% 100.00%
Total Cost 74,766 115,832 153,971 212,850 264,040 317,353 352,566 -22.76%
  YoY % -35.45% -24.77% -27.66% -19.39% -16.80% -9.99% -
  Horiz. % 21.21% 32.85% 43.67% 60.37% 74.89% 90.01% 100.00%
Net Worth 641,514 615,491 589,291 551,828 488,852 417,633 345,085 10.88%
  YoY % 4.23% 4.45% 6.79% 12.88% 17.05% 21.02% -
  Horiz. % 185.90% 178.36% 170.77% 159.91% 141.66% 121.02% 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 4,334 8,666 12,998 12,782 12,716 40,537 23,125 -24.33%
  YoY % -49.99% -33.32% 1.68% 0.53% -68.63% 75.29% -
  Horiz. % 18.74% 37.48% 56.21% 55.28% 54.99% 175.29% 100.00%
Div Payout % 15.27 % 17.10 % 19.77 % 12.28 % 11.96 % 41.19 % 25.69 % -8.30%
  YoY % -10.70% -13.51% 60.99% 2.68% -70.96% 60.33% -
  Horiz. % 59.44% 66.56% 76.96% 47.80% 46.56% 160.33% 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 641,514 615,491 589,291 551,828 488,852 417,633 345,085 10.88%
  YoY % 4.23% 4.45% 6.79% 12.88% 17.05% 21.02% -
  Horiz. % 185.90% 178.36% 170.77% 159.91% 141.66% 121.02% 100.00%
NOSH 433,455 433,445 433,302 431,115 425,089 421,851 401,261 1.29%
  YoY % 0.00% 0.03% 0.51% 1.42% 0.77% 5.13% -
  Horiz. % 108.02% 108.02% 107.98% 107.44% 105.94% 105.13% 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 26.26 % 30.44 % 29.93 % 33.02 % 28.81 % 23.95 % 22.59 % 2.54%
  YoY % -13.73% 1.70% -9.36% 14.61% 20.29% 6.02% -
  Horiz. % 116.25% 134.75% 132.49% 146.17% 127.53% 106.02% 100.00%
ROE 4.42 % 8.23 % 11.15 % 18.87 % 21.75 % 23.56 % 26.08 % -25.59%
  YoY % -46.29% -26.19% -40.91% -13.24% -7.68% -9.66% -
  Horiz. % 16.95% 31.56% 42.75% 72.35% 83.40% 90.34% 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 23.39 38.42 50.71 73.71 87.25 98.92 113.50 -23.13%
  YoY % -39.12% -24.24% -31.20% -15.52% -11.80% -12.85% -
  Horiz. % 20.61% 33.85% 44.68% 64.94% 76.87% 87.15% 100.00%
EPS 6.55 11.69 15.17 24.15 25.01 23.33 22.43 -18.53%
  YoY % -43.97% -22.94% -37.18% -3.44% 7.20% 4.01% -
  Horiz. % 29.20% 52.12% 67.63% 107.67% 111.50% 104.01% 100.00%
DPS 1.00 2.00 3.00 3.00 3.00 9.61 5.76 -25.29%
  YoY % -50.00% -33.33% 0.00% 0.00% -68.78% 66.84% -
  Horiz. % 17.36% 34.72% 52.08% 52.08% 52.08% 166.84% 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 23.34 38.34 50.59 73.16 85.38 96.07 104.85 -22.13%
  YoY % -39.12% -24.21% -30.85% -14.31% -11.13% -8.37% -
  Horiz. % 22.26% 36.57% 48.25% 69.78% 81.43% 91.63% 100.00%
EPS 6.53 11.67 15.13 23.97 24.48 22.65 20.72 -17.49%
  YoY % -44.04% -22.87% -36.88% -2.08% 8.08% 9.31% -
  Horiz. % 31.52% 56.32% 73.02% 115.69% 118.15% 109.31% 100.00%
DPS 1.00 2.00 2.99 2.94 2.93 9.33 5.32 -24.29%
  YoY % -50.00% -33.11% 1.70% 0.34% -68.60% 75.38% -
  Horiz. % 18.80% 37.59% 56.20% 55.26% 55.08% 175.38% 100.00%
NAPS 1.4769 1.4170 1.3567 1.2704 1.1254 0.9615 0.7945 10.88%
  YoY % 4.23% 4.44% 6.79% 12.88% 17.05% 21.02% -
  Horiz. % 185.89% 178.35% 170.76% 159.90% 141.65% 121.02% 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 2.18 2.00 1.61 1.94 1.60 1.68 1.92 2.14%
  YoY % 9.00% 24.22% -17.01% 21.25% -4.76% -12.50% -
  Horiz. % 113.54% 104.17% 83.85% 101.04% 83.33% 87.50% 100.00%
P/EPS 7.79 6.59 5.37 5.92 5.60 7.12 9.72 -3.62%
  YoY % 18.21% 22.72% -9.29% 5.71% -21.35% -26.75% -
  Horiz. % 80.14% 67.80% 55.25% 60.91% 57.61% 73.25% 100.00%
EY 12.84 15.18 18.61 16.89 17.86 14.05 10.29 3.76%
  YoY % -15.42% -18.43% 10.18% -5.43% 27.12% 36.54% -
  Horiz. % 124.78% 147.52% 180.86% 164.14% 173.57% 136.54% 100.00%
DY 1.96 2.60 3.68 2.10 2.14 5.79 2.64 -4.84%
  YoY % -24.62% -29.35% 75.24% -1.87% -63.04% 119.32% -
  Horiz. % 74.24% 98.48% 139.39% 79.55% 81.06% 219.32% 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 2.27 1.99 1.95 1.66 1.68 1.45 2.11 1.22%
  YoY % 14.07% 2.05% 17.47% -1.19% 15.86% -31.28% -
  Horiz. % 107.58% 94.31% 92.42% 78.67% 79.62% 68.72% 100.00%
P/EPS 8.09 6.54 6.53 5.05 5.88 6.13 10.70 -4.55%
  YoY % 23.70% 0.15% 29.31% -14.12% -4.08% -42.71% -
  Horiz. % 75.61% 61.12% 61.03% 47.20% 54.95% 57.29% 100.00%
EY 12.35 15.28 15.32 19.79 17.01 16.31 9.35 4.74%
  YoY % -19.18% -0.26% -22.59% 16.34% 4.29% 74.44% -
  Horiz. % 132.09% 163.42% 163.85% 211.66% 181.93% 174.44% 100.00%
DY 1.89 2.61 3.03 2.46 2.04 6.72 2.40 -3.90%
  YoY % -27.59% -13.86% 23.17% 20.59% -69.64% 180.00% -
  Horiz. % 78.75% 108.75% 126.25% 102.50% 85.00% 280.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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