[TAMBUN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -16.97%

YoY- -1.39%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	282,099	295,418	301,182	317,960	360,836	372,109	387,294	-18.99%
YoY %	-4.51%	-1.91%	-5.28%	-11.88%	-3.03%	-3.92%	-	-
Horiz. %	72.84%	76.28%	77.77%	82.10%	93.17%	96.08%	100.00%	-
PBT	110,610	120,520	117,120	123,356	148,765	144,557	152,488	-19.22%
YoY %	-8.22%	2.90%	-5.06%	-17.08%	2.91%	-5.20%	-	-
Horiz. %	72.54%	79.04%	76.81%	80.90%	97.56%	94.80%	100.00%	-
Tax	-27,011	-29,613	-28,520	-30,184	-35,537	-40,405	-47,292	-31.09%
YoY %	8.79%	-3.83%	5.51%	15.06%	12.05%	14.56%	-	-
Horiz. %	57.12%	62.62%	60.31%	63.82%	75.14%	85.44%	100.00%	-
NP	83,599	90,906	88,600	93,172	113,228	104,152	105,196	-14.16%
YoY %	-8.04%	2.60%	-4.91%	-17.71%	8.71%	-0.99%	-	-
Horiz. %	79.47%	86.42%	84.22%	88.57%	107.64%	99.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,388	90,628	88,170	93,164	112,203	103,213	104,370	-13.86%
YoY %	-7.99%	2.79%	-5.36%	-16.97%	8.71%	-1.11%	-	-
Horiz. %	79.90%	86.83%	84.48%	89.26%	107.51%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	24.57%	24.35%	24.47%	23.89%	27.95%	31.01%	-
YoY %	-0.61%	0.90%	-0.49%	2.43%	-14.53%	-9.87%	-	-
Horiz. %	78.75%	79.23%	78.52%	78.91%	77.04%	90.13%	100.00%	-
Total Cost	198,500	204,512	212,582	224,788	247,608	267,957	282,098	-20.83%
YoY %	-2.94%	-3.80%	-5.43%	-9.22%	-7.59%	-5.01%	-	-
Horiz. %	70.37%	72.50%	75.36%	79.68%	87.77%	94.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,625	576,255	549,988	427,718	536,326	510,115	488,305	12.20%
YoY %	0.76%	4.78%	28.59%	-20.25%	5.14%	4.47%	-	-
Horiz. %	118.91%	118.01%	112.63%	87.59%	109.83%	104.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	43,330	57,769	60,154	-	38,309	51,011	50,953	-10.21%
YoY %	-24.99%	-3.96%	0.00%	-	-24.90%	0.11%	-	-
Horiz. %	85.04%	113.38%	118.06%	-	75.18%	100.11%	100.00%	-
Div Payout %	51.96%	63.74%	68.23%	-	34.14%	49.42%	48.82%	-
YoY %	-18.48%	-6.58%	0.00%	-	-30.92%	1.23%	-	-
Horiz. %	106.43%	130.56%	139.76%	-	69.93%	101.23%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	580,625	576,255	549,988	427,718	536,326	510,115	488,305	12.20%
YoY %	0.76%	4.78%	28.59%	-20.25%	5.14%	4.47%	-	-
Horiz. %	118.91%	118.01%	112.63%	87.59%	109.83%	104.47%	100.00%	-
NOSH	433,302	433,302	429,678	427,718	425,656	425,096	424,613	1.35%
YoY %	0.00%	0.84%	0.46%	0.48%	0.13%	0.11%	-	-
Horiz. %	102.05%	102.05%	101.19%	100.73%	100.25%	100.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	29.63%	30.77%	29.42%	29.30%	31.38%	27.99%	27.16%	-
YoY %	-3.70%	4.59%	0.41%	-6.63%	12.11%	3.06%	-	-
Horiz. %	109.09%	113.29%	108.32%	107.88%	115.54%	103.06%	100.00%	-
ROE	14.36%	15.73%	16.03%	21.78%	20.92%	20.23%	21.37%	-
YoY %	-8.71%	-1.87%	-26.40%	4.11%	3.41%	-5.33%	-	-
Horiz. %	67.20%	73.61%	75.01%	101.92%	97.89%	94.67%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	65.10	68.18	70.09	74.34	84.77	87.54	91.21	-20.08%
YoY %	-4.52%	-2.73%	-5.72%	-12.30%	-3.16%	-4.02%	-	-
Horiz. %	71.37%	74.75%	76.84%	81.50%	92.94%	95.98%	100.00%	-
EPS	19.33	21.04	20.52	21.76	26.36	24.28	24.58	-14.76%
YoY %	-8.13%	2.53%	-5.70%	-17.45%	8.57%	-1.22%	-	-
Horiz. %	78.64%	85.60%	83.48%	88.53%	107.24%	98.78%	100.00%	-
DPS	10.00	13.33	14.00	0.00	9.00	12.00	12.00	-11.41%
YoY %	-24.98%	-4.79%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	83.33%	111.08%	116.67%	0.00%	75.00%	100.00%	100.00%	-
NAPS	1.34	1.33	1.28	1.00	1.26	1.20	1.15	10.70%
YoY %	0.75%	3.91%	28.00%	-20.63%	5.00%	4.35%	-	-
Horiz. %	116.52%	115.65%	111.30%	86.96%	109.57%	104.35%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 427,718
RPS	64.21	67.25	68.56	72.38	82.14	84.70	88.16	-19.00%
YoY %	-4.52%	-1.91%	-5.28%	-11.88%	-3.02%	-3.92%	-	-
Horiz. %	72.83%	76.28%	77.77%	82.10%	93.17%	96.08%	100.00%	-
EPS	18.98	20.63	20.07	21.21	25.54	23.49	23.76	-13.87%
YoY %	-8.00%	2.79%	-5.37%	-16.95%	8.73%	-1.14%	-	-
Horiz. %	79.88%	86.83%	84.47%	89.27%	107.49%	98.86%	100.00%	-
DPS	9.86	13.15	13.69	0.00	8.72	11.61	11.60	-10.24%
YoY %	-25.02%	-3.94%	0.00%	0.00%	-24.89%	0.09%	-	-
Horiz. %	85.00%	113.36%	118.02%	0.00%	75.17%	100.09%	100.00%	-
NAPS	1.3217	1.3117	1.2519	0.9736	1.2208	1.1612	1.1115	12.20%
YoY %	0.76%	4.78%	28.58%	-20.25%	5.13%	4.47%	-	-
Horiz. %	118.91%	118.01%	112.63%	87.59%	109.83%	104.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.02	1.13	1.43	1.48	1.39	1.47	1.40	-
P/RPS	1.57	1.66	2.04	1.99	1.64	1.68	1.53	1.73%
YoY %	-5.42%	-18.63%	2.51%	21.34%	-2.38%	9.80%	-	-
Horiz. %	102.61%	108.50%	133.33%	130.07%	107.19%	109.80%	100.00%	-
P/EPS	5.30	5.40	6.97	6.79	5.27	6.05	5.70	-4.72%
YoY %	-1.85%	-22.53%	2.65%	28.84%	-12.89%	6.14%	-	-
Horiz. %	92.98%	94.74%	122.28%	119.12%	92.46%	106.14%	100.00%	-
EY	18.87	18.51	14.35	14.72	18.96	16.52	17.56	4.89%
YoY %	1.94%	28.99%	-2.51%	-22.36%	14.77%	-5.92%	-	-
Horiz. %	107.46%	105.41%	81.72%	83.83%	107.97%	94.08%	100.00%	-
DY	9.80	11.80	9.79	0.00	6.47	8.16	8.57	9.32%
YoY %	-16.95%	20.53%	0.00%	0.00%	-20.71%	-4.78%	-	-
Horiz. %	114.35%	137.69%	114.24%	0.00%	75.50%	95.22%	100.00%	-
P/NAPS	0.76	0.85	1.12	1.48	1.10	1.23	1.22	-26.99%
YoY %	-10.59%	-24.11%	-24.32%	34.55%	-10.57%	0.82%	-	-
Horiz. %	62.30%	69.67%	91.80%	121.31%	90.16%	100.82%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	22/11/17	23/08/17	18/05/17	23/02/17	17/11/16	11/08/16	-
Price	0.885	1.01	1.22	1.54	1.41	1.46	1.47	-
P/RPS	1.36	1.48	1.74	2.07	1.66	1.67	1.61	-10.61%
YoY %	-8.11%	-14.94%	-15.94%	24.70%	-0.60%	3.73%	-	-
Horiz. %	84.47%	91.93%	108.07%	128.57%	103.11%	103.73%	100.00%	-
P/EPS	4.60	4.83	5.95	7.07	5.35	6.01	5.98	-16.00%
YoY %	-4.76%	-18.82%	-15.84%	32.15%	-10.98%	0.50%	-	-
Horiz. %	76.92%	80.77%	99.50%	118.23%	89.46%	100.50%	100.00%	-
EY	21.75	20.71	16.82	14.14	18.70	16.63	16.72	19.10%
YoY %	5.02%	23.13%	18.95%	-24.39%	12.45%	-0.54%	-	-
Horiz. %	130.08%	123.86%	100.60%	84.57%	111.84%	99.46%	100.00%	-
DY	11.30	13.20	11.48	0.00	6.38	8.22	8.16	24.16%
YoY %	-14.39%	14.98%	0.00%	0.00%	-22.38%	0.74%	-	-
Horiz. %	138.48%	161.76%	140.69%	0.00%	78.19%	100.74%	100.00%	-
P/NAPS	0.66	0.76	0.95	1.54	1.12	1.22	1.28	-35.62%
YoY %	-13.16%	-20.00%	-38.31%	37.50%	-8.20%	-4.69%	-	-
Horiz. %	51.56%	59.38%	74.22%	120.31%	87.50%	95.31%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:30:00

EMA 5

5 Mins

SELL

2024-06-21 16:10:00

EMA 5

10 Mins

SELL

2024-06-21 16:00:00

EMA 5

10 Mins

BUY

2024-06-21 16:00:00

MACD/RSI

5 Mins

BUY

2024-06-21 15:40:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DSONIC

DATASONIC GROUP BERHAD

912

MPI

MALAYSIAN PACIFIC INDUSTRIES

760

GENTING

GENTING BHD

741

PTRANS

PERAK TRANSIT BERHAD

707

HLIND

HONG LEONG INDUSTRIES BHD

678

NOTION

NOTION VTEC BHD

609

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

427

TOPGLOV

TOP GLOVE CORPORATION BHD

355

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More