[TAMBUN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

28-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -86.38%

YoY- -51.24%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	179,331	136,463	88,218	40,079	282,099	221,564	150,591	12.31%
YoY %	31.41%	54.69%	120.11%	-85.79%	27.32%	47.13%	-	-
Horiz. %	119.08%	90.62%	58.58%	26.61%	187.33%	147.13%	100.00%	-
PBT	78,024	60,451	39,168	16,932	110,610	90,390	58,560	21.02%
YoY %	29.07%	54.34%	131.33%	-84.69%	22.37%	54.35%	-	-
Horiz. %	133.24%	103.23%	66.89%	28.91%	188.88%	154.35%	100.00%	-
Tax	-22,628	-17,915	-12,712	-5,572	-27,011	-22,210	-14,260	35.93%
YoY %	-26.31%	-40.93%	-128.14%	79.37%	-21.62%	-55.75%	-	-
Horiz. %	158.68%	125.63%	89.14%	39.07%	189.42%	155.75%	100.00%	-
NP	55,396	42,536	26,456	11,360	83,599	68,180	44,300	16.02%
YoY %	30.23%	60.78%	132.89%	-86.41%	22.62%	53.91%	-	-
Horiz. %	125.05%	96.02%	59.72%	25.64%	188.71%	153.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,359	42,503	26,431	11,356	83,388	67,971	44,085	16.34%
YoY %	30.25%	60.81%	132.75%	-86.38%	22.68%	54.18%	-	-
Horiz. %	125.57%	96.41%	59.95%	25.76%	189.15%	154.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.00%	29.64%	32.46%	32.91%	24.42%	24.57%	24.35%	-
YoY %	-2.16%	-8.69%	-1.37%	34.77%	-0.61%	0.90%	-	-
Horiz. %	119.10%	121.72%	133.31%	135.15%	100.29%	100.90%	100.00%	-
Total Cost	123,935	93,927	61,762	28,719	198,500	153,384	106,291	10.74%
YoY %	31.95%	52.08%	115.06%	-85.53%	29.41%	44.31%	-	-
Horiz. %	116.60%	88.37%	58.11%	27.02%	186.75%	144.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,624	602,339	589,291	593,624	580,625	576,255	549,988	6.73%
YoY %	0.71%	2.21%	-0.73%	2.24%	0.76%	4.78%	-	-
Horiz. %	110.30%	109.52%	107.15%	107.93%	105.57%	104.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	29,031	29,033	20,365	-	43,330	43,327	30,077	-2.32%
YoY %	-0.01%	42.56%	0.00%	-	0.01%	44.05%	-	-
Horiz. %	96.52%	96.53%	67.71%	-	144.06%	144.05%	100.00%	-
Div Payout %	52.44%	68.31%	77.05%	-	51.96%	63.74%	68.23%	-
YoY %	-23.23%	-11.34%	0.00%	-	-18.48%	-6.58%	-	-
Horiz. %	76.86%	100.12%	112.93%	-	76.15%	93.42%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	606,624	602,339	589,291	593,624	580,625	576,255	549,988	6.73%
YoY %	0.71%	2.21%	-0.73%	2.24%	0.76%	4.78%	-	-
Horiz. %	110.30%	109.52%	107.15%	107.93%	105.57%	104.78%	100.00%	-
NOSH	433,378	433,378	433,302	433,302	433,302	433,302	429,678	0.57%
YoY %	0.00%	0.02%	0.00%	0.00%	0.00%	0.84%	-	-
Horiz. %	100.86%	100.86%	100.84%	100.84%	100.84%	100.84%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	30.89%	31.17%	29.99%	28.34%	29.63%	30.77%	29.42%	-
YoY %	-0.90%	3.93%	5.82%	-4.35%	-3.70%	4.59%	-	-
Horiz. %	105.00%	105.95%	101.94%	96.33%	100.71%	104.59%	100.00%	-
ROE	9.13%	7.06%	4.49%	1.91%	14.36%	11.80%	8.02%	-
YoY %	29.32%	57.24%	135.08%	-86.70%	21.69%	47.13%	-	-
Horiz. %	113.84%	88.03%	55.99%	23.82%	179.05%	147.13%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	41.39	31.49	20.36	9.25	65.10	51.14	35.05	11.68%
YoY %	31.44%	54.67%	120.11%	-85.79%	27.30%	45.91%	-	-
Horiz. %	118.09%	89.84%	58.09%	26.39%	185.73%	145.91%	100.00%	-
EPS	12.78	9.81	6.10	2.62	19.33	15.78	10.26	15.72%
YoY %	30.28%	60.82%	132.82%	-86.45%	22.50%	53.80%	-	-
Horiz. %	124.56%	95.61%	59.45%	25.54%	188.40%	153.80%	100.00%	-
DPS	6.70	6.70	4.70	0.00	10.00	10.00	7.00	-2.87%
YoY %	0.00%	42.55%	0.00%	0.00%	0.00%	42.86%	-	-
Horiz. %	95.71%	95.71%	67.14%	0.00%	142.86%	142.86%	100.00%	-
NAPS	1.40	1.39	1.36	1.37	1.34	1.33	1.28	6.13%
YoY %	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,302
RPS	40.82	31.06	20.08	9.12	64.21	50.43	34.28	12.30%
YoY %	31.42%	54.68%	120.18%	-85.80%	27.33%	47.11%	-	-
Horiz. %	119.08%	90.61%	58.58%	26.60%	187.31%	147.11%	100.00%	-
EPS	12.60	9.67	6.02	2.58	18.98	15.47	10.04	16.29%
YoY %	30.30%	60.63%	133.33%	-86.41%	22.69%	54.08%	-	-
Horiz. %	125.50%	96.31%	59.96%	25.70%	189.04%	154.08%	100.00%	-
DPS	6.61	6.61	4.64	0.00	9.86	9.86	6.85	-2.34%
YoY %	0.00%	42.46%	0.00%	0.00%	0.00%	43.94%	-	-
Horiz. %	96.50%	96.50%	67.74%	0.00%	143.94%	143.94%	100.00%	-
NAPS	1.3809	1.3711	1.3414	1.3513	1.3217	1.3117	1.2519	6.73%
YoY %	0.71%	2.21%	-0.73%	2.24%	0.76%	4.78%	-	-
Horiz. %	110.30%	109.52%	107.15%	107.94%	105.58%	104.78%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.755	0.905	0.815	0.80	1.02	1.13	1.43	-
P/RPS	1.82	2.87	4.00	8.65	1.57	2.21	4.08	-41.53%
YoY %	-36.59%	-28.25%	-53.76%	450.96%	-28.96%	-45.83%	-	-
Horiz. %	44.61%	70.34%	98.04%	212.01%	38.48%	54.17%	100.00%	-
P/EPS	5.91	9.23	13.36	30.53	5.30	7.20	13.94	-43.47%
YoY %	-35.97%	-30.91%	-56.24%	476.04%	-26.39%	-48.35%	-	-
Horiz. %	42.40%	66.21%	95.84%	219.01%	38.02%	51.65%	100.00%	-
EY	16.92	10.84	7.48	3.28	18.87	13.88	7.17	76.97%
YoY %	56.09%	44.92%	128.05%	-82.62%	35.95%	93.58%	-	-
Horiz. %	235.98%	151.19%	104.32%	45.75%	263.18%	193.58%	100.00%	-
DY	8.87	7.40	5.77	0.00	9.80	8.85	4.90	48.37%
YoY %	19.86%	28.25%	0.00%	0.00%	10.73%	80.61%	-	-
Horiz. %	181.02%	151.02%	117.76%	0.00%	200.00%	180.61%	100.00%	-
P/NAPS	0.54	0.65	0.60	0.58	0.76	0.85	1.12	-38.43%
YoY %	-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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/02/19	28/11/18	21/08/18	28/05/18	27/02/18	22/11/17	23/08/17	-
Price	0.785	0.79	0.99	0.825	0.885	1.01	1.22	-
P/RPS	1.90	2.51	4.86	8.92	1.36	1.98	3.48	-33.12%
YoY %	-24.30%	-48.35%	-45.52%	555.88%	-31.31%	-43.10%	-	-
Horiz. %	54.60%	72.13%	139.66%	256.32%	39.08%	56.90%	100.00%	-
P/EPS	6.14	8.05	16.23	31.48	4.60	6.44	11.89	-35.55%
YoY %	-23.73%	-50.40%	-48.44%	584.35%	-28.57%	-45.84%	-	-
Horiz. %	51.64%	67.70%	136.50%	264.76%	38.69%	54.16%	100.00%	-
EY	16.28	12.42	6.16	3.18	21.75	15.53	8.41	55.13%
YoY %	31.08%	101.62%	93.71%	-85.38%	40.05%	84.66%	-	-
Horiz. %	193.58%	147.68%	73.25%	37.81%	258.62%	184.66%	100.00%	-
DY	8.54	8.48	4.75	0.00	11.30	9.90	5.74	30.23%
YoY %	0.71%	78.53%	0.00%	0.00%	14.14%	72.47%	-	-
Horiz. %	148.78%	147.74%	82.75%	0.00%	196.86%	172.47%	100.00%	-
P/NAPS	0.56	0.57	0.73	0.60	0.66	0.76	0.95	-29.62%
YoY %	-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 ⃤ & 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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos