Highlights

[TAMBUN] YoY Quarter 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 -     -6.24%    YoY -     -93.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 14,136 40,092 48,139 70,118 104,332 60,014 127,962 -30.71%
  YoY % -64.74% -16.72% -31.35% -32.79% 73.85% -53.10% -
  Horiz. % 11.05% 31.33% 37.62% 54.80% 81.53% 46.90% 100.00%
PBT 456 15,202 22,236 26,799 44,188 22,229 33,071 -51.00%
  YoY % -97.00% -31.63% -17.03% -39.35% 98.79% -32.78% -
  Horiz. % 1.38% 45.97% 67.24% 81.03% 133.62% 67.22% 100.00%
Tax -171 -3,597 -7,140 -6,496 -15,436 -4,900 -7,365 -46.56%
  YoY % 95.25% 49.62% -9.91% 57.92% -215.02% 33.47% -
  Horiz. % 2.32% 48.84% 96.95% 88.20% 209.59% 66.53% 100.00%
NP 285 11,605 15,096 20,303 28,752 17,329 25,706 -52.75%
  YoY % -97.54% -23.13% -25.65% -29.39% 65.92% -32.59% -
  Horiz. % 1.11% 45.15% 58.73% 78.98% 111.85% 67.41% 100.00%
NP to SH 721 11,602 15,075 20,090 28,566 17,085 25,440 -44.75%
  YoY % -93.79% -23.04% -24.96% -29.67% 67.20% -32.84% -
  Horiz. % 2.83% 45.61% 59.26% 78.97% 112.29% 67.16% 100.00%
Tax Rate 37.50 % 23.66 % 32.11 % 24.24 % 34.93 % 22.04 % 22.27 % 9.06%
  YoY % 58.50% -26.32% 32.47% -30.60% 58.48% -1.03% -
  Horiz. % 168.39% 106.24% 144.19% 108.85% 156.85% 98.97% 100.00%
Total Cost 13,851 28,487 33,043 49,815 75,580 42,685 102,256 -28.31%
  YoY % -51.38% -13.79% -33.67% -34.09% 77.06% -58.26% -
  Horiz. % 13.55% 27.86% 32.31% 48.72% 73.91% 41.74% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 2.02 % 28.95 % 31.36 % 28.96 % 27.56 % 28.87 % 20.09 % -31.78%
  YoY % -93.02% -7.68% 8.29% 5.08% -4.54% 43.70% -
  Horiz. % 10.05% 144.10% 156.10% 144.15% 137.18% 143.70% 100.00%
ROE 0.11 % 1.88 % 2.56 % 3.64 % 5.84 % 4.09 % 7.37 % -50.35%
  YoY % -94.15% -26.56% -29.67% -37.67% 42.79% -44.50% -
  Horiz. % 1.49% 25.51% 34.74% 49.39% 79.24% 55.50% 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 3.26 9.25 11.11 16.26 24.54 14.23 31.89 -31.60%
  YoY % -64.76% -16.74% -31.67% -33.74% 72.45% -55.38% -
  Horiz. % 10.22% 29.01% 34.84% 50.99% 76.95% 44.62% 100.00%
EPS 0.17 2.68 3.48 4.66 6.72 4.05 6.34 -45.26%
  YoY % -93.66% -22.99% -25.32% -30.65% 65.93% -36.12% -
  Horiz. % 2.68% 42.27% 54.89% 73.50% 105.99% 63.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 3.25 9.23 11.08 16.14 24.02 13.82 29.46 -30.72%
  YoY % -64.79% -16.70% -31.35% -32.81% 73.81% -53.09% -
  Horiz. % 11.03% 31.33% 37.61% 54.79% 81.53% 46.91% 100.00%
EPS 0.17 2.67 3.47 4.63 6.58 3.93 5.86 -44.54%
  YoY % -93.63% -23.05% -25.05% -29.64% 67.43% -32.94% -
  Horiz. % 2.90% 45.56% 59.22% 79.01% 112.29% 67.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 15.64 8.32 7.34 8.79 5.70 11.67 6.84 14.76%
  YoY % 87.98% 13.35% -16.50% 54.21% -51.16% 70.61% -
  Horiz. % 228.65% 121.64% 107.31% 128.51% 83.33% 170.61% 100.00%
P/EPS 306.61 28.77 23.43 30.69 20.83 40.99 34.38 43.96%
  YoY % 965.73% 22.79% -23.66% 47.34% -49.18% 19.23% -
  Horiz. % 891.83% 83.68% 68.15% 89.27% 60.59% 119.23% 100.00%
EY 0.33 3.48 4.27 3.26 4.80 2.44 2.91 -30.40%
  YoY % -90.52% -18.50% 30.98% -32.08% 96.72% -16.15% -
  Horiz. % 11.34% 119.59% 146.74% 112.03% 164.95% 83.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 16.25 8.27 8.91 7.50 5.99 10.05 7.53 13.66%
  YoY % 96.49% -7.18% 18.80% 25.21% -40.40% 33.47% -
  Horiz. % 215.80% 109.83% 118.33% 99.60% 79.55% 133.47% 100.00%
P/EPS 318.63 28.58 28.46 26.18 21.88 35.31 37.85 42.58%
  YoY % 1,014.87% 0.42% 8.71% 19.65% -38.03% -6.71% -
  Horiz. % 841.82% 75.51% 75.19% 69.17% 57.81% 93.29% 100.00%
EY 0.31 3.50 3.51 3.82 4.57 2.83 2.64 -30.00%
  YoY % -91.14% -0.28% -8.12% -16.41% 61.48% 7.20% -
  Horiz. % 11.74% 132.58% 132.95% 144.70% 173.11% 107.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS