[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

23-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -5.36%

YoY- -15.52%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	56,472	150,828	176,436	301,182	387,294	380,838	479,962	-29.97%
YoY %	-62.56%	-14.51%	-41.42%	-22.23%	1.70%	-20.65%	-	-
Horiz. %	11.77%	31.42%	36.76%	62.75%	80.69%	79.35%	100.00%	-
PBT	2,854	57,134	78,336	117,120	152,488	127,030	136,708	-47.49%
YoY %	-95.00%	-27.07%	-33.11%	-23.19%	20.04%	-7.08%	-	-
Horiz. %	2.09%	41.79%	57.30%	85.67%	111.54%	92.92%	100.00%	-
Tax	-1,670	-13,624	-25,424	-28,520	-47,292	-31,622	-34,482	-39.59%
YoY %	87.74%	46.41%	10.86%	39.69%	-49.55%	8.29%	-	-
Horiz. %	4.84%	39.51%	73.73%	82.71%	137.15%	91.71%	100.00%	-
NP	1,184	43,510	52,912	88,600	105,196	95,408	102,226	-52.40%
YoY %	-97.28%	-17.77%	-40.28%	-15.78%	10.26%	-6.67%	-	-
Horiz. %	1.16%	42.56%	51.76%	86.67%	102.91%	93.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,980	43,498	52,862	88,170	104,370	93,982	101,456	-44.42%
YoY %	-93.15%	-17.71%	-40.05%	-15.52%	11.05%	-7.37%	-	-
Horiz. %	2.94%	42.87%	52.10%	86.90%	102.87%	92.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	58.51%	23.85%	32.46%	24.35%	31.01%	24.89%	25.22%	-
YoY %	145.32%	-26.52%	33.31%	-21.48%	24.59%	-1.31%	-	-
Horiz. %	232.00%	94.57%	128.71%	96.55%	122.96%	98.69%	100.00%	-
Total Cost	55,288	107,318	123,524	212,582	282,098	285,430	377,736	-27.38%
YoY %	-48.48%	-13.12%	-41.89%	-24.64%	-1.17%	-24.44%	-	-
Horiz. %	14.64%	28.41%	32.70%	56.28%	74.68%	75.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,514	615,491	589,291	549,988	488,305	417,604	342,165	11.03%
YoY %	4.23%	4.45%	7.15%	12.63%	16.93%	22.05%	-	-
Horiz. %	187.49%	179.88%	172.22%	160.74%	142.71%	122.05%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	25,140	25,139	40,730	60,154	50,953	-	-	-
YoY %	0.00%	-38.28%	-32.29%	18.06%	0.00%	-	-	-
Horiz. %	49.34%	49.34%	79.94%	118.06%	100.00%	-	-	-
Div Payout %	843.64%	57.80%	77.05%	68.23%	48.82%	-	-	-
YoY %	1,359.58%	-24.98%	12.93%	39.76%	0.00%	-	-	-
Horiz. %	1,728.06%	118.39%	157.82%	139.76%	100.00%	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	641,514	615,491	589,291	549,988	488,305	417,604	342,165	11.03%
YoY %	4.23%	4.45%	7.15%	12.63%	16.93%	22.05%	-	-
Horiz. %	187.49%	179.88%	172.22%	160.74%	142.71%	122.05%	100.00%	-
NOSH	433,455	433,452	433,302	429,678	424,613	421,822	397,866	1.43%
YoY %	0.00%	0.03%	0.84%	1.19%	0.66%	6.02%	-	-
Horiz. %	108.94%	108.94%	108.91%	108.00%	106.72%	106.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.10%	28.85%	29.99%	29.42%	27.16%	25.05%	21.30%	-
YoY %	-92.72%	-3.80%	1.94%	8.32%	8.42%	17.61%	-	-
Horiz. %	9.86%	135.45%	140.80%	138.12%	127.51%	117.61%	100.00%	-
ROE	0.46%	7.07%	8.97%	16.03%	21.37%	22.51%	29.65%	-
YoY %	-93.49%	-21.18%	-44.04%	-24.99%	-5.06%	-24.08%	-	-
Horiz. %	1.55%	23.84%	30.25%	54.06%	72.07%	75.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	13.03	34.80	40.72	70.09	91.21	90.28	120.63	-30.96%
YoY %	-62.56%	-14.54%	-41.90%	-23.16%	1.03%	-25.16%	-	-
Horiz. %	10.80%	28.85%	33.76%	58.10%	75.61%	74.84%	100.00%	-
EPS	0.68	10.04	12.20	20.52	24.58	22.28	25.50	-45.31%
YoY %	-93.23%	-17.70%	-40.55%	-16.52%	10.32%	-12.63%	-	-
Horiz. %	2.67%	39.37%	47.84%	80.47%	96.39%	87.37%	100.00%	-
DPS	5.80	5.80	9.40	14.00	12.00	0.00	0.00	-
YoY %	0.00%	-38.30%	-32.86%	16.67%	0.00%	0.00%	-	-
Horiz. %	48.33%	48.33%	78.33%	116.67%	100.00%	-	-	-
NAPS	1.48	1.42	1.36	1.28	1.15	0.99	0.86	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 431,115
RPS	12.85	34.33	40.16	68.56	88.16	86.69	109.25	-29.98%
YoY %	-62.57%	-14.52%	-41.42%	-22.23%	1.70%	-20.65%	-	-
Horiz. %	11.76%	31.42%	36.76%	62.76%	80.70%	79.35%	100.00%	-
EPS	0.68	9.90	12.03	20.07	23.76	21.39	23.09	-44.39%
YoY %	-93.13%	-17.71%	-40.06%	-15.53%	11.08%	-7.36%	-	-
Horiz. %	2.94%	42.88%	52.10%	86.92%	102.90%	92.64%	100.00%	-
DPS	5.72	5.72	9.27	13.69	11.60	0.00	0.00	-
YoY %	0.00%	-38.30%	-32.29%	18.02%	0.00%	0.00%	-	-
Horiz. %	49.31%	49.31%	79.91%	118.02%	100.00%	-	-	-
NAPS	1.4603	1.401	1.3414	1.2519	1.1115	0.9506	0.7789	11.03%
YoY %	4.23%	4.44%	7.15%	12.63%	16.93%	22.04%	-	-
Horiz. %	187.48%	179.87%	172.22%	160.73%	142.70%	122.04%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.51	0.77	0.815	1.43	1.40	1.66	2.18	-
P/RPS	3.91	2.21	2.00	2.04	1.53	1.84	1.81	13.68%
YoY %	76.92%	10.50%	-1.96%	33.33%	-16.85%	1.66%	-	-
Horiz. %	216.02%	122.10%	110.50%	112.71%	84.53%	101.66%	100.00%	-
P/EPS	74.18	7.67	6.68	6.97	5.70	7.45	8.55	43.29%
YoY %	867.14%	14.82%	-4.16%	22.28%	-23.49%	-12.87%	-	-
Horiz. %	867.60%	89.71%	78.13%	81.52%	66.67%	87.13%	100.00%	-
EY	1.35	13.03	14.97	14.35	17.56	13.42	11.70	-30.20%
YoY %	-89.64%	-12.96%	4.32%	-18.28%	30.85%	14.70%	-	-
Horiz. %	11.54%	111.37%	127.95%	122.65%	150.09%	114.70%	100.00%	-
DY	11.37	7.53	11.53	9.79	8.57	0.00	0.00	-
YoY %	51.00%	-34.69%	17.77%	14.24%	0.00%	0.00%	-	-
Horiz. %	132.67%	87.86%	134.54%	114.24%	100.00%	-	-	-
P/NAPS	0.34	0.54	0.60	1.12	1.22	1.68	2.53	-28.40%
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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	22/08/19	21/08/18	23/08/17	11/08/16	26/08/15	19/08/14	-
Price	0.53	0.765	0.99	1.22	1.47	1.43	2.40	-
P/RPS	4.07	2.20	2.43	1.74	1.61	1.58	1.99	12.65%
YoY %	85.00%	-9.47%	39.66%	8.07%	1.90%	-20.60%	-	-
Horiz. %	204.52%	110.55%	122.11%	87.44%	80.90%	79.40%	100.00%	-
P/EPS	77.09	7.62	8.11	5.95	5.98	6.42	9.41	41.93%
YoY %	911.68%	-6.04%	36.30%	-0.50%	-6.85%	-31.77%	-	-
Horiz. %	819.23%	80.98%	86.18%	63.23%	63.55%	68.23%	100.00%	-
EY	1.30	13.12	12.32	16.82	16.72	15.58	10.63	-29.52%
YoY %	-90.09%	6.49%	-26.75%	0.60%	7.32%	46.57%	-	-
Horiz. %	12.23%	123.42%	115.90%	158.23%	157.29%	146.57%	100.00%	-
DY	10.94	7.58	9.49	11.48	8.16	0.00	0.00	-
YoY %	44.33%	-20.13%	-17.33%	40.69%	0.00%	0.00%	-	-
Horiz. %	134.07%	92.89%	116.30%	140.69%	100.00%	-	-	-
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 ⃤ & 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