[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

22-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 7.17%

YoY- -17.71%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	215,956	229,054	56,472	150,828	176,436	301,182	387,294	-9.27%
YoY %	-5.72%	305.61%	-62.56%	-14.51%	-41.42%	-22.23%	-	-
Horiz. %	55.76%	59.14%	14.58%	38.94%	45.56%	77.77%	100.00%	-
PBT	85,496	66,702	2,854	57,134	78,336	117,120	152,488	-9.18%
YoY %	28.18%	2,237.14%	-95.00%	-27.07%	-33.11%	-23.19%	-	-
Horiz. %	56.07%	43.74%	1.87%	37.47%	51.37%	76.81%	100.00%	-
Tax	-23,012	-17,094	-1,670	-13,624	-25,424	-28,520	-47,292	-11.30%
YoY %	-34.62%	-923.59%	87.74%	46.41%	10.86%	39.69%	-	-
Horiz. %	48.66%	36.15%	3.53%	28.81%	53.76%	60.31%	100.00%	-
NP	62,484	49,608	1,184	43,510	52,912	88,600	105,196	-8.31%
YoY %	25.96%	4,089.86%	-97.28%	-17.77%	-40.28%	-15.78%	-	-
Horiz. %	59.40%	47.16%	1.13%	41.36%	50.30%	84.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,388	50,460	2,980	43,498	52,862	88,170	104,370	-7.97%
YoY %	25.62%	1,593.29%	-93.15%	-17.71%	-40.05%	-15.52%	-	-
Horiz. %	60.73%	48.35%	2.86%	41.68%	50.65%	84.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.92%	25.63%	58.51%	23.85%	32.46%	24.35%	31.01%	-
YoY %	5.03%	-56.20%	145.32%	-26.52%	33.31%	-21.48%	-	-
Horiz. %	86.81%	82.65%	188.68%	76.91%	104.68%	78.52%	100.00%	-
Total Cost	153,472	179,446	55,288	107,318	123,524	212,582	282,098	-9.64%
YoY %	-14.47%	224.57%	-48.48%	-13.12%	-41.89%	-24.64%	-	-
Horiz. %	54.40%	63.61%	19.60%	38.04%	43.79%	75.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	708,510	678,041	641,514	615,491	589,291	549,988	488,305	6.39%
YoY %	4.49%	5.69%	4.23%	4.45%	7.15%	12.63%	-	-
Horiz. %	145.10%	138.86%	131.38%	126.05%	120.68%	112.63%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	51,607	20,862	25,140	25,139	40,730	60,154	50,953	0.21%
YoY %	147.37%	-17.02%	0.00%	-38.28%	-32.29%	18.06%	-	-
Horiz. %	101.28%	40.94%	49.34%	49.34%	79.94%	118.06%	100.00%	-
Div Payout %	81.42%	41.35%	843.64%	57.80%	77.05%	68.23%	48.82%	-
YoY %	96.90%	-95.10%	1,359.58%	-24.98%	12.93%	39.76%	-	-
Horiz. %	166.78%	84.70%	1,728.06%	118.39%	157.82%	139.76%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	708,510	678,041	641,514	615,491	589,291	549,988	488,305	6.39%
YoY %	4.49%	5.69%	4.23%	4.45%	7.15%	12.63%	-	-
Horiz. %	145.10%	138.86%	131.38%	126.05%	120.68%	112.63%	100.00%	-
NOSH	438,439	434,642	433,455	433,452	433,302	429,678	424,613	0.53%
YoY %	0.87%	0.27%	0.00%	0.03%	0.84%	1.19%	-	-
Horiz. %	103.26%	102.36%	102.08%	102.08%	102.05%	101.19%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	28.93%	21.66%	2.10%	28.85%	29.99%	29.42%	27.16%	-
YoY %	33.56%	931.43%	-92.72%	-3.80%	1.94%	8.32%	-	-
Horiz. %	106.52%	79.75%	7.73%	106.22%	110.42%	108.32%	100.00%	-
ROE	8.95%	7.44%	0.46%	7.07%	8.97%	16.03%	21.37%	-
YoY %	20.30%	1,517.39%	-93.49%	-21.18%	-44.04%	-24.99%	-	-
Horiz. %	41.88%	34.82%	2.15%	33.08%	41.97%	75.01%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	49.38	52.70	13.03	34.80	40.72	70.09	91.21	-9.71%
YoY %	-6.30%	304.45%	-62.56%	-14.54%	-41.90%	-23.16%	-	-
Horiz. %	54.14%	57.78%	14.29%	38.15%	44.64%	76.84%	100.00%	-
EPS	14.52	11.60	0.68	10.04	12.20	20.52	24.58	-8.39%
YoY %	25.17%	1,605.88%	-93.23%	-17.70%	-40.55%	-16.52%	-	-
Horiz. %	59.07%	47.19%	2.77%	40.85%	49.63%	83.48%	100.00%	-
DPS	11.80	4.80	5.80	5.80	9.40	14.00	12.00	-0.27%
YoY %	145.83%	-17.24%	0.00%	-38.30%	-32.86%	16.67%	-	-
Horiz. %	98.33%	40.00%	48.33%	48.33%	78.33%	116.67%	100.00%	-
NAPS	1.62	1.56	1.48	1.42	1.36	1.28	1.15	5.87%
YoY %	3.85%	5.41%	4.23%	4.41%	6.25%	11.30%	-	-
Horiz. %	140.87%	135.65%	128.70%	123.48%	118.26%	111.30%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 433,452
RPS	49.16	52.14	12.85	34.33	40.16	68.56	88.16	-9.27%
YoY %	-5.72%	305.76%	-62.57%	-14.52%	-41.42%	-22.23%	-	-
Horiz. %	55.76%	59.14%	14.58%	38.94%	45.55%	77.77%	100.00%	-
EPS	14.43	11.49	0.68	9.90	12.03	20.07	23.76	-7.97%
YoY %	25.59%	1,589.71%	-93.13%	-17.71%	-40.06%	-15.53%	-	-
Horiz. %	60.73%	48.36%	2.86%	41.67%	50.63%	84.47%	100.00%	-
DPS	11.75	4.75	5.72	5.72	9.27	13.69	11.60	0.21%
YoY %	147.37%	-16.96%	0.00%	-38.30%	-32.29%	18.02%	-	-
Horiz. %	101.29%	40.95%	49.31%	49.31%	79.91%	118.02%	100.00%	-
NAPS	1.6128	1.5434	1.4603	1.401	1.3414	1.2519	1.1115	6.39%
YoY %	4.50%	5.69%	4.23%	4.44%	7.15%	12.63%	-	-
Horiz. %	145.10%	138.86%	131.38%	126.05%	120.68%	112.63%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.825	0.66	0.51	0.77	0.815	1.43	1.40	-
P/RPS	1.67	1.25	3.91	2.21	2.00	2.04	1.53	1.46%
YoY %	33.60%	-68.03%	76.92%	10.50%	-1.96%	33.33%	-	-
Horiz. %	109.15%	81.70%	255.56%	144.44%	130.72%	133.33%	100.00%	-
P/EPS	5.69	5.68	74.18	7.67	6.68	6.97	5.70	-0.02%
YoY %	0.18%	-92.34%	867.14%	14.82%	-4.16%	22.28%	-	-
Horiz. %	99.82%	99.65%	1,301.40%	134.56%	117.19%	122.28%	100.00%	-
EY	17.57	17.59	1.35	13.03	14.97	14.35	17.56	0.00%
YoY %	-0.11%	1,202.96%	-89.64%	-12.96%	4.32%	-18.28%	-	-
Horiz. %	100.06%	100.17%	7.69%	74.20%	85.25%	81.72%	100.00%	-
DY	14.30	7.27	11.37	7.53	11.53	9.79	8.57	8.90%
YoY %	96.70%	-36.06%	51.00%	-34.69%	17.77%	14.24%	-	-
Horiz. %	166.86%	84.83%	132.67%	87.86%	134.54%	114.24%	100.00%	-
P/NAPS	0.51	0.42	0.34	0.54	0.60	1.12	1.22	-13.52%
YoY %	21.43%	23.53%	-37.04%	-10.00%	-46.43%	-8.20%	-	-
Horiz. %	41.80%	34.43%	27.87%	44.26%	49.18%	91.80%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	26/08/21	27/08/20	22/08/19	21/08/18	23/08/17	11/08/16	-
Price	0.85	0.68	0.53	0.765	0.99	1.22	1.47	-
P/RPS	1.72	1.29	4.07	2.20	2.43	1.74	1.61	1.10%
YoY %	33.33%	-68.30%	85.00%	-9.47%	39.66%	8.07%	-	-
Horiz. %	106.83%	80.12%	252.80%	136.65%	150.93%	108.07%	100.00%	-
P/EPS	5.86	5.86	77.09	7.62	8.11	5.95	5.98	-0.33%
YoY %	0.00%	-92.40%	911.68%	-6.04%	36.30%	-0.50%	-	-
Horiz. %	97.99%	97.99%	1,289.13%	127.42%	135.62%	99.50%	100.00%	-
EY	17.05	17.07	1.30	13.12	12.32	16.82	16.72	0.32%
YoY %	-0.12%	1,213.08%	-90.09%	6.49%	-26.75%	0.60%	-	-
Horiz. %	101.97%	102.09%	7.78%	78.47%	73.68%	100.60%	100.00%	-
DY	13.88	7.06	10.94	7.58	9.49	11.48	8.16	9.25%
YoY %	96.60%	-35.47%	44.33%	-20.13%	-17.33%	40.69%	-	-
Horiz. %	170.10%	86.52%	134.07%	92.89%	116.30%	140.69%	100.00%	-
P/NAPS	0.52	0.44	0.36	0.54	0.73	0.95	1.28	-13.93%
YoY %	18.18%	22.22%	-33.33%	-26.03%	-23.16%	-25.78%	-	-
Horiz. %	40.62%	34.38%	28.12%	42.19%	57.03%	74.22%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:30:00

EMA 5

10 Mins

SELL

2024-07-05 16:20:00

ADX

5 Mins

BUY

2024-07-05 16:10:00

ADX

10 Mins

SELL

2024-07-05 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-05 16:10:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

963

HLIND

HONG LEONG INDUSTRIES BHD

963

DNEX

DAGANG NEXCHANGE BERHAD

832

JCY

JCY INTERNATIONAL BERHAD

768

SALCON

SALCON BHD

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

673

MAYBANK

MALAYAN BANKING BHD

659

TOPGLOV

TOP GLOVE CORPORATION BHD

630

GENTING

GENTING BHD

594

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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