[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

292

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

HLIND

HONG LEONG INDUSTRIES BHD

272

JCY

JCY INTERNATIONAL BERHAD

204

PBBANK

PUBLIC BANK BHD

139

GENTING

GENTING BHD

110

YTLPOWR

YTL POWER INTERNATIONAL BHD

110

GENM

GENTING MALAYSIA BERHAD

108

INARI

INARI AMERTRON BERHAD

103

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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