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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 40,092 35,322 42,868 48,245 48,139 40,079 60,535 -24.08%
  QoQ % 13.50% -17.60% -11.15% 0.22% 20.11% -33.79% -
  Horiz. % 66.23% 58.35% 70.82% 79.70% 79.52% 66.21% 100.00%
PBT 15,202 13,365 17,573 21,283 22,236 16,932 20,220 -17.36%
  QoQ % 13.74% -23.95% -17.43% -4.29% 31.33% -16.26% -
  Horiz. % 75.18% 66.10% 86.91% 105.26% 109.97% 83.74% 100.00%
Tax -3,597 -3,215 -4,713 -5,203 -7,140 -5,572 -4,801 -17.55%
  QoQ % -11.88% 31.78% 9.42% 27.13% -28.14% -16.06% -
  Horiz. % 74.92% 66.97% 98.17% 108.37% 148.72% 116.06% 100.00%
NP 11,605 10,150 12,860 16,080 15,096 11,360 15,419 -17.30%
  QoQ % 14.33% -21.07% -20.02% 6.52% 32.89% -26.32% -
  Horiz. % 75.26% 65.83% 83.40% 104.29% 97.91% 73.68% 100.00%
NP to SH 11,602 10,147 12,856 16,072 15,075 11,356 15,417 -17.31%
  QoQ % 14.34% -21.07% -20.01% 6.61% 32.75% -26.34% -
  Horiz. % 75.25% 65.82% 83.39% 104.25% 97.78% 73.66% 100.00%
Tax Rate 23.66 % 24.06 % 26.82 % 24.45 % 32.11 % 32.91 % 23.74 % -0.23%
  QoQ % -1.66% -10.29% 9.69% -23.86% -2.43% 38.63% -
  Horiz. % 99.66% 101.35% 112.97% 102.99% 135.26% 138.63% 100.00%
Total Cost 28,487 25,172 30,008 32,165 33,043 28,719 45,116 -26.46%
  QoQ % 13.17% -16.12% -6.71% -2.66% 15.06% -36.34% -
  Horiz. % 63.14% 55.79% 66.51% 71.29% 73.24% 63.66% 100.00%
Net Worth 615,491 619,731 606,624 602,339 589,291 593,624 580,625 3.98%
  QoQ % -0.68% 2.16% 0.71% 2.21% -0.73% 2.24% -
  Horiz. % 106.00% 106.74% 104.48% 103.74% 101.49% 102.24% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 8,666 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 53.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 615,491 619,731 606,624 602,339 589,291 593,624 580,625 3.98%
  QoQ % -0.68% 2.16% 0.71% 2.21% -0.73% 2.24% -
  Horiz. % 106.00% 106.74% 104.48% 103.74% 101.49% 102.24% 100.00%
NOSH 433,445 433,379 433,303 433,338 433,302 433,302 433,302 0.02%
  QoQ % 0.02% 0.02% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 100.03% 100.02% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.95 % 28.74 % 30.00 % 33.33 % 31.36 % 28.34 % 25.47 % 8.94%
  QoQ % 0.73% -4.20% -9.99% 6.28% 10.66% 11.27% -
  Horiz. % 113.66% 112.84% 117.79% 130.86% 123.13% 111.27% 100.00%
ROE 1.88 % 1.64 % 2.12 % 2.67 % 2.56 % 1.91 % 2.66 % -20.71%
  QoQ % 14.63% -22.64% -20.60% 4.30% 34.03% -28.20% -
  Horiz. % 70.68% 61.65% 79.70% 100.38% 96.24% 71.80% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.25 8.15 9.89 11.13 11.11 9.25 13.97 -24.09%
  QoQ % 13.50% -17.59% -11.14% 0.18% 20.11% -33.79% -
  Horiz. % 66.21% 58.34% 70.79% 79.67% 79.53% 66.21% 100.00%
EPS 2.68 2.34 2.97 3.71 3.48 2.62 3.56 -17.29%
  QoQ % 14.53% -21.21% -19.95% 6.61% 32.82% -26.40% -
  Horiz. % 75.28% 65.73% 83.43% 104.21% 97.75% 73.60% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4200 1.4300 1.4000 1.3900 1.3600 1.3700 1.3400 3.95%
  QoQ % -0.70% 2.14% 0.72% 2.21% -0.73% 2.24% -
  Horiz. % 105.97% 106.72% 104.48% 103.73% 101.49% 102.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,455
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.25 8.15 9.89 11.13 11.11 9.25 13.97 -24.09%
  QoQ % 13.50% -17.59% -11.14% 0.18% 20.11% -33.79% -
  Horiz. % 66.21% 58.34% 70.79% 79.67% 79.53% 66.21% 100.00%
EPS 2.68 2.34 2.97 3.71 3.48 2.62 3.56 -17.29%
  QoQ % 14.53% -21.21% -19.95% 6.61% 32.82% -26.40% -
  Horiz. % 75.28% 65.73% 83.43% 104.21% 97.75% 73.60% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4200 1.4297 1.3995 1.3896 1.3595 1.3695 1.3395 3.98%
  QoQ % -0.68% 2.16% 0.71% 2.21% -0.73% 2.24% -
  Horiz. % 106.01% 106.73% 104.48% 103.74% 101.49% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7700 0.7750 0.7550 0.9050 0.8150 0.8000 1.0200 -
P/RPS 8.32 9.51 7.63 8.13 7.34 8.65 7.30 9.14%
  QoQ % -12.51% 24.64% -6.15% 10.76% -15.14% 18.49% -
  Horiz. % 113.97% 130.27% 104.52% 111.37% 100.55% 118.49% 100.00%
P/EPS 28.77 33.10 25.45 24.40 23.43 30.53 28.67 0.23%
  QoQ % -13.08% 30.06% 4.30% 4.14% -23.26% 6.49% -
  Horiz. % 100.35% 115.45% 88.77% 85.11% 81.72% 106.49% 100.00%
EY 3.48 3.02 3.93 4.10 4.27 3.28 3.49 -0.19%
  QoQ % 15.23% -23.16% -4.15% -3.98% 30.18% -6.02% -
  Horiz. % 99.71% 86.53% 112.61% 117.48% 122.35% 93.98% 100.00%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.54 0.54 0.65 0.60 0.58 0.76 -20.42%
  QoQ % 0.00% 0.00% -16.92% 8.33% 3.45% -23.68% -
  Horiz. % 71.05% 71.05% 71.05% 85.53% 78.95% 76.32% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 28/05/19 22/02/19 28/11/18 21/08/18 28/05/18 27/02/18 -
Price 0.7650 0.7500 0.7850 0.7900 0.9900 0.8250 0.8850 -
P/RPS 8.27 9.20 7.93 7.10 8.91 8.92 6.33 19.57%
  QoQ % -10.11% 16.02% 11.69% -20.31% -0.11% 40.92% -
  Horiz. % 130.65% 145.34% 125.28% 112.16% 140.76% 140.92% 100.00%
P/EPS 28.58 32.03 26.46 21.30 28.46 31.48 24.87 9.74%
  QoQ % -10.77% 21.05% 24.23% -25.16% -9.59% 26.58% -
  Horiz. % 114.92% 128.79% 106.39% 85.65% 114.44% 126.58% 100.00%
EY 3.50 3.12 3.78 4.69 3.51 3.18 4.02 -8.84%
  QoQ % 12.18% -17.46% -19.40% 33.62% 10.38% -20.90% -
  Horiz. % 87.06% 77.61% 94.03% 116.67% 87.31% 79.10% 100.00%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.52 0.56 0.57 0.73 0.60 0.66 -12.55%
  QoQ % 3.85% -7.14% -1.75% -21.92% 21.67% -9.09% -
  Horiz. % 81.82% 78.79% 84.85% 86.36% 110.61% 90.91% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers