Highlights

[TAMBUN] QoQ Quarter Result on 2018-09-30 [#3]

Stock [TAMBUN]: TAMBUN INDAH LAND BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     6.61%    YoY -     -32.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 42,868 48,245 48,139 40,079 60,535 70,973 70,118 -27.90%
  QoQ % -11.15% 0.22% 20.11% -33.79% -14.71% 1.22% -
  Horiz. % 61.14% 68.81% 68.65% 57.16% 86.33% 101.22% 100.00%
PBT 17,573 21,283 22,236 16,932 20,220 31,830 26,799 -24.46%
  QoQ % -17.43% -4.29% 31.33% -16.26% -36.48% 18.77% -
  Horiz. % 65.57% 79.42% 82.97% 63.18% 75.45% 118.77% 100.00%
Tax -4,713 -5,203 -7,140 -5,572 -4,801 -7,950 -6,496 -19.21%
  QoQ % 9.42% 27.13% -28.14% -16.06% 39.61% -22.38% -
  Horiz. % 72.55% 80.10% 109.91% 85.78% 73.91% 122.38% 100.00%
NP 12,860 16,080 15,096 11,360 15,419 23,880 20,303 -26.18%
  QoQ % -20.02% 6.52% 32.89% -26.32% -35.43% 17.62% -
  Horiz. % 63.34% 79.20% 74.35% 55.95% 75.94% 117.62% 100.00%
NP to SH 12,856 16,072 15,075 11,356 15,417 23,886 20,090 -25.68%
  QoQ % -20.01% 6.61% 32.75% -26.34% -35.46% 18.89% -
  Horiz. % 63.99% 80.00% 75.04% 56.53% 76.74% 118.89% 100.00%
Tax Rate 26.82 % 24.45 % 32.11 % 32.91 % 23.74 % 24.98 % 24.24 % 6.96%
  QoQ % 9.69% -23.86% -2.43% 38.63% -4.96% 3.05% -
  Horiz. % 110.64% 100.87% 132.47% 135.77% 97.94% 103.05% 100.00%
Total Cost 30,008 32,165 33,043 28,719 45,116 47,093 49,815 -28.61%
  QoQ % -6.71% -2.66% 15.06% -36.34% -4.20% -5.46% -
  Horiz. % 60.24% 64.57% 66.33% 57.65% 90.57% 94.54% 100.00%
Net Worth 606,624 602,339 589,291 593,624 580,625 576,255 551,828 6.50%
  QoQ % 0.71% 2.21% -0.73% 2.24% 0.76% 4.43% -
  Horiz. % 109.93% 109.15% 106.79% 107.57% 105.22% 104.43% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 8,666 - - - 12,998 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.68% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 53.92 % - % - % - % 54.42 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.08% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 606,624 602,339 589,291 593,624 580,625 576,255 551,828 6.50%
  QoQ % 0.71% 2.21% -0.73% 2.24% 0.76% 4.43% -
  Horiz. % 109.93% 109.15% 106.79% 107.57% 105.22% 104.43% 100.00%
NOSH 433,303 433,338 433,302 433,302 433,302 433,275 431,115 0.34%
  QoQ % -0.01% 0.01% 0.00% 0.00% 0.01% 0.50% -
  Horiz. % 100.51% 100.52% 100.51% 100.51% 100.51% 100.50% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 30.00 % 33.33 % 31.36 % 28.34 % 25.47 % 33.65 % 28.96 % 2.37%
  QoQ % -9.99% 6.28% 10.66% 11.27% -24.31% 16.19% -
  Horiz. % 103.59% 115.09% 108.29% 97.86% 87.95% 116.19% 100.00%
ROE 2.12 % 2.67 % 2.56 % 1.91 % 2.66 % 4.15 % 3.64 % -30.19%
  QoQ % -20.60% 4.30% 34.03% -28.20% -35.90% 14.01% -
  Horiz. % 58.24% 73.35% 70.33% 52.47% 73.08% 114.01% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.89 11.13 11.11 9.25 13.97 16.38 16.26 -28.15%
  QoQ % -11.14% 0.18% 20.11% -33.79% -14.71% 0.74% -
  Horiz. % 60.82% 68.45% 68.33% 56.89% 85.92% 100.74% 100.00%
EPS 2.97 3.71 3.48 2.62 3.56 5.51 4.66 -25.88%
  QoQ % -19.95% 6.61% 32.82% -26.40% -35.39% 18.24% -
  Horiz. % 63.73% 79.61% 74.68% 56.22% 76.39% 118.24% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4000 1.3900 1.3600 1.3700 1.3400 1.3300 1.2800 6.14%
  QoQ % 0.72% 2.21% -0.73% 2.24% 0.75% 3.91% -
  Horiz. % 109.38% 108.59% 106.25% 107.03% 104.69% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 432,861
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.89 11.13 11.11 9.25 13.97 16.38 16.18 -27.91%
  QoQ % -11.14% 0.18% 20.11% -33.79% -14.71% 1.24% -
  Horiz. % 61.12% 68.79% 68.67% 57.17% 86.34% 101.24% 100.00%
EPS 2.97 3.71 3.48 2.62 3.56 5.51 4.64 -25.67%
  QoQ % -19.95% 6.61% 32.82% -26.40% -35.39% 18.75% -
  Horiz. % 64.01% 79.96% 75.00% 56.47% 76.72% 118.75% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3998 1.3899 1.3598 1.3698 1.3398 1.3297 1.2733 6.50%
  QoQ % 0.71% 2.21% -0.73% 2.24% 0.76% 4.43% -
  Horiz. % 109.93% 109.16% 106.79% 107.58% 105.22% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7550 0.9050 0.8150 0.8000 1.0200 1.1300 1.4300 -
P/RPS 7.63 8.13 7.34 8.65 7.30 6.90 8.79 -8.98%
  QoQ % -6.15% 10.76% -15.14% 18.49% 5.80% -21.50% -
  Horiz. % 86.80% 92.49% 83.50% 98.41% 83.05% 78.50% 100.00%
P/EPS 25.45 24.40 23.43 30.53 28.67 20.50 30.69 -11.70%
  QoQ % 4.30% 4.14% -23.26% 6.49% 39.85% -33.20% -
  Horiz. % 82.93% 79.50% 76.34% 99.48% 93.42% 66.80% 100.00%
EY 3.93 4.10 4.27 3.28 3.49 4.88 3.26 13.23%
  QoQ % -4.15% -3.98% 30.18% -6.02% -28.48% 49.69% -
  Horiz. % 120.55% 125.77% 130.98% 100.61% 107.06% 149.69% 100.00%
DY 0.00 2.21 0.00 0.00 0.00 2.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.40% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.65 0.60 0.58 0.76 0.85 1.12 -38.43%
  QoQ % -16.92% 8.33% 3.45% -23.68% -10.59% -24.11% -
  Horiz. % 48.21% 58.04% 53.57% 51.79% 67.86% 75.89% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 28/11/18 21/08/18 28/05/18 27/02/18 22/11/17 23/08/17 -
Price 0.7850 0.7900 0.9900 0.8250 0.8850 1.0100 1.2200 -
P/RPS 7.93 7.10 8.91 8.92 6.33 6.17 7.50 3.78%
  QoQ % 11.69% -20.31% -0.11% 40.92% 2.59% -17.73% -
  Horiz. % 105.73% 94.67% 118.80% 118.93% 84.40% 82.27% 100.00%
P/EPS 26.46 21.30 28.46 31.48 24.87 18.32 26.18 0.71%
  QoQ % 24.23% -25.16% -9.59% 26.58% 35.75% -30.02% -
  Horiz. % 101.07% 81.36% 108.71% 120.24% 95.00% 69.98% 100.00%
EY 3.78 4.69 3.51 3.18 4.02 5.46 3.82 -0.70%
  QoQ % -19.40% 33.62% 10.38% -20.90% -26.37% 42.93% -
  Horiz. % 98.95% 122.77% 91.88% 83.25% 105.24% 142.93% 100.00%
DY 0.00 2.53 0.00 0.00 0.00 2.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.19% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.57 0.73 0.60 0.66 0.76 0.95 -29.63%
  QoQ % -1.75% -21.92% 21.67% -9.09% -13.16% -20.00% -
  Horiz. % 58.95% 60.00% 76.84% 63.16% 69.47% 80.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers