[TAMBUN] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 24.46%

YoY- 1593.29%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	196,968	215,956	229,054	56,472	150,828	176,436	301,182	-6.83%
YoY %	-8.79%	-5.72%	305.61%	-62.56%	-14.51%	-41.42%	-	-
Horiz. %	65.40%	71.70%	76.05%	18.75%	50.08%	58.58%	100.00%	-
PBT	44,216	85,496	66,702	2,854	57,134	78,336	117,120	-14.97%
YoY %	-48.28%	28.18%	2,237.14%	-95.00%	-27.07%	-33.11%	-	-
Horiz. %	37.75%	73.00%	56.95%	2.44%	48.78%	66.89%	100.00%	-
Tax	-11,860	-23,012	-17,094	-1,670	-13,624	-25,424	-28,520	-13.59%
YoY %	48.46%	-34.62%	-923.59%	87.74%	46.41%	10.86%	-	-
Horiz. %	41.58%	80.69%	59.94%	5.86%	47.77%	89.14%	100.00%	-
NP	32,356	62,484	49,608	1,184	43,510	52,912	88,600	-15.44%
YoY %	-48.22%	25.96%	4,089.86%	-97.28%	-17.77%	-40.28%	-	-
Horiz. %	36.52%	70.52%	55.99%	1.34%	49.11%	59.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,716	63,388	50,460	2,980	43,498	52,862	88,170	-14.79%
YoY %	-46.81%	25.62%	1,593.29%	-93.15%	-17.71%	-40.05%	-	-
Horiz. %	38.24%	71.89%	57.23%	3.38%	49.33%	59.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.82%	26.92%	25.63%	58.51%	23.85%	32.46%	24.35%	-
YoY %	-0.37%	5.03%	-56.20%	145.32%	-26.52%	33.31%	-	-
Horiz. %	110.14%	110.55%	105.26%	240.29%	97.95%	133.31%	100.00%	-
Total Cost	164,612	153,472	179,446	55,288	107,318	123,524	212,582	-4.17%
YoY %	7.26%	-14.47%	224.57%	-48.48%	-13.12%	-41.89%	-	-
Horiz. %	77.43%	72.19%	84.41%	26.01%	50.48%	58.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	733,651	708,510	678,041	641,514	615,491	589,291	549,988	4.91%
YoY %	3.55%	4.49%	5.69%	4.23%	4.45%	7.15%	-	-
Horiz. %	133.39%	128.82%	123.28%	116.64%	111.91%	107.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	49,202	51,607	20,862	25,140	25,139	40,730	60,154	-3.29%
YoY %	-4.66%	147.37%	-17.02%	0.00%	-38.28%	-32.29%	-	-
Horiz. %	81.79%	85.79%	34.68%	41.79%	41.79%	67.71%	100.00%	-
Div Payout %	145.93%	81.42%	41.35%	843.64%	57.80%	77.05%	68.23%	-
YoY %	79.23%	96.90%	-95.10%	1,359.58%	-24.98%	12.93%	-	-
Horiz. %	213.88%	119.33%	60.60%	1,236.46%	84.71%	112.93%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	733,651	708,510	678,041	641,514	615,491	589,291	549,988	4.91%
YoY %	3.55%	4.49%	5.69%	4.23%	4.45%	7.15%	-	-
Horiz. %	133.39%	128.82%	123.28%	116.64%	111.91%	107.15%	100.00%	-
NOSH	439,312	438,439	434,642	433,455	433,452	433,302	429,678	0.37%
YoY %	0.20%	0.87%	0.27%	0.00%	0.03%	0.84%	-	-
Horiz. %	102.24%	102.04%	101.16%	100.88%	100.88%	100.84%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	16.43%	28.93%	21.66%	2.10%	28.85%	29.99%	29.42%	-
YoY %	-43.21%	33.56%	931.43%	-92.72%	-3.80%	1.94%	-	-
Horiz. %	55.85%	98.33%	73.62%	7.14%	98.06%	101.94%	100.00%	-
ROE	4.60%	8.95%	7.44%	0.46%	7.07%	8.97%	16.03%	-
YoY %	-48.60%	20.30%	1,517.39%	-93.49%	-21.18%	-44.04%	-	-
Horiz. %	28.70%	55.83%	46.41%	2.87%	44.10%	55.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	44.84	49.38	52.70	13.03	34.80	40.72	70.09	-7.17%
YoY %	-9.19%	-6.30%	304.45%	-62.56%	-14.54%	-41.90%	-	-
Horiz. %	63.97%	70.45%	75.19%	18.59%	49.65%	58.10%	100.00%	-
EPS	7.68	14.52	11.60	0.68	10.04	12.20	20.52	-15.10%
YoY %	-47.11%	25.17%	1,605.88%	-93.23%	-17.70%	-40.55%	-	-
Horiz. %	37.43%	70.76%	56.53%	3.31%	48.93%	59.45%	100.00%	-
DPS	11.20	11.80	4.80	5.80	5.80	9.40	14.00	-3.64%
YoY %	-5.08%	145.83%	-17.24%	0.00%	-38.30%	-32.86%	-	-
Horiz. %	80.00%	84.29%	34.29%	41.43%	41.43%	67.14%	100.00%	-
NAPS	1.67	1.62	1.56	1.48	1.42	1.36	1.28	4.53%
YoY %	3.09%	3.85%	5.41%	4.23%	4.41%	6.25%	-	-
Horiz. %	130.47%	126.56%	121.88%	115.62%	110.94%	106.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 434,642
RPS	44.84	49.16	52.14	12.85	34.33	40.16	68.56	-6.82%
YoY %	-8.79%	-5.72%	305.76%	-62.57%	-14.52%	-41.42%	-	-
Horiz. %	65.40%	71.70%	76.05%	18.74%	50.07%	58.58%	100.00%	-
EPS	7.68	14.43	11.49	0.68	9.90	12.03	20.07	-14.78%
YoY %	-46.78%	25.59%	1,589.71%	-93.13%	-17.71%	-40.06%	-	-
Horiz. %	38.27%	71.90%	57.25%	3.39%	49.33%	59.94%	100.00%	-
DPS	11.20	11.75	4.75	5.72	5.72	9.27	13.69	-3.28%
YoY %	-4.68%	147.37%	-16.96%	0.00%	-38.30%	-32.29%	-	-
Horiz. %	81.81%	85.83%	34.70%	41.78%	41.78%	67.71%	100.00%	-
NAPS	1.67	1.6128	1.5434	1.4603	1.401	1.3414	1.2519	4.91%
YoY %	3.55%	4.50%	5.69%	4.23%	4.44%	7.15%	-	-
Horiz. %	133.40%	128.83%	123.28%	116.65%	111.91%	107.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.875	0.825	0.66	0.51	0.77	0.815	1.43	-
P/RPS	1.95	1.67	1.25	3.91	2.21	2.00	2.04	-0.74%
YoY %	16.77%	33.60%	-68.03%	76.92%	10.50%	-1.96%	-	-
Horiz. %	95.59%	81.86%	61.27%	191.67%	108.33%	98.04%	100.00%	-
P/EPS	11.40	5.69	5.68	74.18	7.67	6.68	6.97	8.54%
YoY %	100.35%	0.18%	-92.34%	867.14%	14.82%	-4.16%	-	-
Horiz. %	163.56%	81.64%	81.49%	1,064.28%	110.04%	95.84%	100.00%	-
EY	8.77	17.57	17.59	1.35	13.03	14.97	14.35	-7.87%
YoY %	-50.09%	-0.11%	1,202.96%	-89.64%	-12.96%	4.32%	-	-
Horiz. %	61.11%	122.44%	122.58%	9.41%	90.80%	104.32%	100.00%	-
DY	12.80	14.30	7.27	11.37	7.53	11.53	9.79	4.56%
YoY %	-10.49%	96.70%	-36.06%	51.00%	-34.69%	17.77%	-	-
Horiz. %	130.75%	146.07%	74.26%	116.14%	76.92%	117.77%	100.00%	-
P/NAPS	0.52	0.51	0.42	0.34	0.54	0.60	1.12	-11.99%
YoY %	1.96%	21.43%	23.53%	-37.04%	-10.00%	-46.43%	-	-
Horiz. %	46.43%	45.54%	37.50%	30.36%	48.21%	53.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	25/08/22	26/08/21	27/08/20	22/08/19	21/08/18	23/08/17	-
Price	0.875	0.85	0.68	0.53	0.765	0.99	1.22	-
P/RPS	1.95	1.72	1.29	4.07	2.20	2.43	1.74	1.91%
YoY %	13.37%	33.33%	-68.30%	85.00%	-9.47%	39.66%	-	-
Horiz. %	112.07%	98.85%	74.14%	233.91%	126.44%	139.66%	100.00%	-
P/EPS	11.40	5.86	5.86	77.09	7.62	8.11	5.95	11.44%
YoY %	94.54%	0.00%	-92.40%	911.68%	-6.04%	36.30%	-	-
Horiz. %	191.60%	98.49%	98.49%	1,295.63%	128.07%	136.30%	100.00%	-
EY	8.77	17.05	17.07	1.30	13.12	12.32	16.82	-10.28%
YoY %	-48.56%	-0.12%	1,213.08%	-90.09%	6.49%	-26.75%	-	-
Horiz. %	52.14%	101.37%	101.49%	7.73%	78.00%	73.25%	100.00%	-
DY	12.80	13.88	7.06	10.94	7.58	9.49	11.48	1.82%
YoY %	-7.78%	96.60%	-35.47%	44.33%	-20.13%	-17.33%	-	-
Horiz. %	111.50%	120.91%	61.50%	95.30%	66.03%	82.67%	100.00%	-
P/NAPS	0.52	0.52	0.44	0.36	0.54	0.73	0.95	-9.55%
YoY %	0.00%	18.18%	22.22%	-33.33%	-26.03%	-23.16%	-	-
Horiz. %	54.74%	54.74%	46.32%	37.89%	56.84%	76.84%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:55:00

EMA 5

5 Mins

BUY

2024-05-17 16:30:00

EMA 5

30 Mins

BUY

2024-05-17 16:30:00

EMA 5

5 Mins

SELL

2024-05-17 16:30:00

OBV

5 Mins

SELL

2024-05-17 16:20:00

EMA 5

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

DNEX

DAGANG NEXCHANGE BERHAD

399

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

PTRANS

PERAK TRANSIT BERHAD

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

306

TOPGLOV

TOP GLOVE CORPORATION BHD

267

MAYBANK

MALAYAN BANKING BHD

247

PBBANK

PUBLIC BANK BHD

241

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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