[TAMBUN] QoQ TTM 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- -0.29%

YoY- 17.97%

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
TTM Result
Revenue	282,099	303,318	317,780	351,011	360,836	370,132	370,879	-16.63%
YoY %	-7.00%	-4.55%	-9.47%	-2.72%	-2.51%	-0.20%	-	-
Horiz. %	76.06%	81.78%	85.68%	94.64%	97.29%	99.80%	100.00%	-
PBT	110,610	130,737	131,081	147,548	148,765	147,733	148,473	-17.77%
YoY %	-15.40%	-0.26%	-11.16%	-0.82%	0.70%	-0.50%	-	-
Horiz. %	74.50%	88.05%	88.29%	99.38%	100.20%	99.50%	100.00%	-
Tax	-27,011	-27,443	-26,151	-34,873	-35,537	-39,251	-41,634	-24.99%
YoY %	1.57%	-4.94%	25.01%	1.87%	9.46%	5.72%	-	-
Horiz. %	64.88%	65.91%	62.81%	83.76%	85.36%	94.28%	100.00%	-
NP	83,599	103,294	104,930	112,675	113,228	108,482	106,839	-15.04%
YoY %	-19.07%	-1.56%	-6.87%	-0.49%	4.37%	1.54%	-	-
Horiz. %	78.25%	96.68%	98.21%	105.46%	105.98%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,388	102,764	104,103	111,875	112,203	107,758	106,312	-14.91%
YoY %	-18.85%	-1.29%	-6.95%	-0.29%	4.12%	1.36%	-	-
Horiz. %	78.44%	96.66%	97.92%	105.23%	105.54%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	20.99%	19.95%	23.64%	23.89%	26.57%	28.04%	-
YoY %	16.34%	5.21%	-15.61%	-1.05%	-10.09%	-5.24%	-	-
Horiz. %	87.09%	74.86%	71.15%	84.31%	85.20%	94.76%	100.00%	-
Total Cost	198,500	200,024	212,850	238,336	247,608	261,650	264,040	-17.27%
YoY %	-0.76%	-6.03%	-10.69%	-3.74%	-5.37%	-0.91%	-	-
Horiz. %	75.18%	75.76%	80.61%	90.27%	93.78%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,625	576,255	551,828	427,718	537,904	511,317	488,852	12.11%
YoY %	0.76%	4.43%	29.02%	-20.48%	5.20%	4.60%	-	-
Horiz. %	118.77%	117.88%	112.88%	87.49%	110.03%	104.60%	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	12,998	12,998	12,782	12,782	12,782	12,782	12,716	1.46%
YoY %	0.00%	1.69%	0.00%	0.00%	0.00%	0.52%	-	-
Horiz. %	102.22%	102.22%	100.52%	100.52%	100.52%	100.52%	100.00%	-
Div Payout %	15.59%	12.65%	12.28%	11.43%	11.39%	11.86%	11.96%	-
YoY %	23.24%	3.01%	7.44%	0.35%	-3.96%	-0.84%	-	-
Horiz. %	130.35%	105.77%	102.68%	95.57%	95.23%	99.16%	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	551,828	427,718	537,904	511,317	488,852	12.11%
YoY %	0.76%	4.43%	29.02%	-20.48%	5.20%	4.60%	-	-
Horiz. %	118.77%	117.88%	112.88%	87.49%	110.03%	104.60%	100.00%	-
NOSH	433,302	433,302	431,115	427,718	426,907	426,097	425,089	1.28%
YoY %	0.00%	0.51%	0.79%	0.19%	0.19%	0.24%	-	-
Horiz. %	101.93%	101.93%	101.42%	100.62%	100.43%	100.24%	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%	34.05%	33.02%	32.10%	31.38%	29.31%	28.81%	-
YoY %	-12.98%	3.12%	2.87%	2.29%	7.06%	1.74%	-	-
Horiz. %	102.85%	118.19%	114.61%	111.42%	108.92%	101.74%	100.00%	-
ROE	14.36%	17.83%	18.87%	26.16%	20.86%	21.07%	21.75%	-
YoY %	-19.46%	-5.51%	-27.87%	25.41%	-1.00%	-3.13%	-	-
Horiz. %	66.02%	81.98%	86.76%	120.28%	95.91%	96.87%	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	70.01	73.71	82.07	84.52	86.87	87.25	-17.69%
YoY %	-7.01%	-5.02%	-10.19%	-2.90%	-2.71%	-0.44%	-	-
Horiz. %	74.61%	80.24%	84.48%	94.06%	96.87%	99.56%	100.00%	-
EPS	19.24	23.72	24.15	26.16	26.28	25.29	25.01	-16.00%
YoY %	-18.89%	-1.78%	-7.68%	-0.46%	3.91%	1.12%	-	-
Horiz. %	76.93%	94.84%	96.56%	104.60%	105.08%	101.12%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	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	69.04	72.34	79.90	82.14	84.25	84.42	-16.63%
YoY %	-7.00%	-4.56%	-9.46%	-2.73%	-2.50%	-0.20%	-	-
Horiz. %	76.06%	81.78%	85.69%	94.65%	97.30%	99.80%	100.00%	-
EPS	18.98	23.39	23.70	25.47	25.54	24.53	24.20	-14.91%
YoY %	-18.85%	-1.31%	-6.95%	-0.27%	4.12%	1.36%	-	-
Horiz. %	78.43%	96.65%	97.93%	105.25%	105.54%	101.36%	100.00%	-
DPS	2.96	2.96	2.91	2.91	2.91	2.91	2.89	1.60%
YoY %	0.00%	1.72%	0.00%	0.00%	0.00%	0.69%	-	-
Horiz. %	102.42%	102.42%	100.69%	100.69%	100.69%	100.69%	100.00%	-
NAPS	1.3217	1.3117	1.2561	0.9736	1.2244	1.1639	1.1128	12.11%
YoY %	0.76%	4.43%	29.02%	-20.48%	5.20%	4.59%	-	-
Horiz. %	118.77%	117.87%	112.88%	87.49%	110.03%	104.59%	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	1.61	1.94	1.80	1.64	1.69	1.60	-1.25%
YoY %	-2.48%	-17.01%	7.78%	9.76%	-2.96%	5.62%	-	-
Horiz. %	98.12%	100.63%	121.25%	112.50%	102.50%	105.62%	100.00%	-
P/EPS	5.30	4.76	5.92	5.66	5.29	5.81	5.60	-3.59%
YoY %	11.34%	-19.59%	4.59%	6.99%	-8.95%	3.75%	-	-
Horiz. %	94.64%	85.00%	105.71%	101.07%	94.46%	103.75%	100.00%	-
EY	18.87	20.99	16.89	17.67	18.91	17.20	17.86	3.72%
YoY %	-10.10%	24.27%	-4.41%	-6.56%	9.94%	-3.70%	-	-
Horiz. %	105.66%	117.53%	94.57%	98.94%	105.88%	96.30%	100.00%	-
DY	2.94	2.65	2.10	2.03	2.16	2.04	2.14	23.51%
YoY %	10.94%	26.19%	3.45%	-6.02%	5.88%	-4.67%	-	-
Horiz. %	137.38%	123.83%	98.13%	94.86%	100.93%	95.33%	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	1.44	1.66	1.88	1.67	1.68	1.68	-13.10%
YoY %	-5.56%	-13.25%	-11.70%	12.57%	-0.60%	0.00%	-	-
Horiz. %	80.95%	85.71%	98.81%	111.90%	99.40%	100.00%	100.00%	-
P/EPS	4.60	4.26	5.05	5.89	5.36	5.77	5.88	-15.05%
YoY %	7.98%	-15.64%	-14.26%	9.89%	-7.11%	-1.87%	-	-
Horiz. %	78.23%	72.45%	85.88%	100.17%	91.16%	98.13%	100.00%	-
EY	21.75	23.48	19.79	16.98	18.64	17.32	17.01	17.75%
YoY %	-7.37%	18.65%	16.55%	-8.91%	7.62%	1.82%	-	-
Horiz. %	127.87%	138.04%	116.34%	99.82%	109.58%	101.82%	100.00%	-
DY	3.39	2.97	2.46	1.95	2.13	2.05	2.04	40.16%
YoY %	14.14%	20.73%	26.15%	-8.45%	3.90%	0.49%	-	-
Horiz. %	166.18%	145.59%	120.59%	95.59%	104.41%	100.49%	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 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