[TAMBUN] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

26-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 418.43%

YoY- -64.53%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	195,592	231,414	197,809	94,172	144,708	181,950	295,418	-6.63%
YoY %	-15.48%	16.99%	110.05%	-34.92%	-20.47%	-38.41%	-	-
Horiz. %	66.21%	78.33%	66.96%	31.88%	48.98%	61.59%	100.00%	-
PBT	51,324	87,470	57,769	19,661	56,033	80,601	120,520	-13.25%
YoY %	-41.32%	51.41%	193.83%	-64.91%	-30.48%	-33.12%	-	-
Horiz. %	42.59%	72.58%	47.93%	16.31%	46.49%	66.88%	100.00%	-
Tax	-13,069	-23,078	-14,528	-5,708	-12,933	-23,886	-29,613	-12.73%
YoY %	43.37%	-58.85%	-154.52%	55.86%	45.86%	19.34%	-	-
Horiz. %	44.13%	77.93%	49.06%	19.28%	43.67%	80.66%	100.00%	-
NP	38,254	64,392	43,241	13,953	43,100	56,714	90,906	-13.42%
YoY %	-40.59%	48.91%	209.90%	-67.63%	-24.00%	-37.61%	-	-
Horiz. %	42.08%	70.83%	47.57%	15.35%	47.41%	62.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,660	65,349	44,109	15,449	43,552	56,670	90,628	-12.86%
YoY %	-39.31%	48.15%	185.51%	-64.53%	-23.15%	-37.47%	-	-
Horiz. %	43.76%	72.11%	48.67%	17.05%	48.06%	62.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.46%	26.38%	25.15%	29.03%	23.08%	29.63%	24.57%	-
YoY %	-3.49%	4.89%	-13.37%	25.78%	-22.11%	20.59%	-	-
Horiz. %	103.62%	107.37%	102.36%	118.15%	93.94%	120.59%	100.00%	-
Total Cost	157,337	167,022	154,568	80,218	101,608	125,236	204,512	-4.27%
YoY %	-5.80%	8.06%	92.68%	-21.05%	-18.87%	-38.76%	-	-
Horiz. %	76.93%	81.67%	75.58%	39.22%	49.68%	61.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,830	729,257	678,064	637,212	628,506	602,339	576,255	4.41%
YoY %	2.41%	7.55%	6.41%	1.39%	4.34%	4.53%	-	-
Horiz. %	129.60%	126.55%	117.67%	110.58%	109.07%	104.53%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	32,801	34,559	13,909	16,761	22,539	38,711	57,769	-8.99%
YoY %	-5.09%	148.47%	-17.02%	-25.64%	-41.78%	-32.99%	-	-
Horiz. %	56.78%	59.82%	24.08%	29.01%	39.02%	67.01%	100.00%	-
Div Payout %	82.71%	52.88%	31.53%	108.49%	51.75%	68.31%	63.74%	-
YoY %	56.41%	67.71%	-70.94%	109.64%	-24.24%	7.17%	-	-
Horiz. %	129.76%	82.96%	49.47%	170.21%	81.19%	107.17%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	746,830	729,257	678,064	637,212	628,506	602,339	576,255	4.41%
YoY %	2.41%	7.55%	6.41%	1.39%	4.34%	4.53%	-	-
Horiz. %	129.60%	126.55%	117.67%	110.58%	109.07%	104.53%	100.00%	-
NOSH	439,312	438,439	434,837	433,874	433,455	433,378	433,302	0.22%
YoY %	0.20%	0.83%	0.22%	0.10%	0.02%	0.02%	-	-
Horiz. %	101.39%	101.19%	100.35%	100.13%	100.04%	100.02%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	19.56%	27.83%	21.86%	14.82%	29.78%	31.17%	30.77%	-
YoY %	-29.72%	27.31%	47.50%	-50.24%	-4.46%	1.30%	-	-
Horiz. %	63.57%	90.45%	71.04%	48.16%	96.78%	101.30%	100.00%	-
ROE	5.31%	8.96%	6.51%	2.42%	6.93%	9.41%	15.73%	-
YoY %	-40.74%	37.63%	169.01%	-65.08%	-26.35%	-40.18%	-	-
Horiz. %	33.76%	56.96%	41.39%	15.38%	44.06%	59.82%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	44.52	52.68	45.51	21.72	33.38	41.99	68.18	-6.85%
YoY %	-15.49%	15.75%	109.53%	-34.93%	-20.50%	-38.41%	-	-
Horiz. %	65.30%	77.27%	66.75%	31.86%	48.96%	61.59%	100.00%	-
EPS	9.03	14.93	10.15	3.56	10.05	13.08	21.04	-13.14%
YoY %	-39.52%	47.09%	185.11%	-64.58%	-23.17%	-37.83%	-	-
Horiz. %	42.92%	70.96%	48.24%	16.92%	47.77%	62.17%	100.00%	-
DPS	7.47	7.87	3.20	3.87	5.20	8.93	13.33	-9.19%
YoY %	-5.08%	145.94%	-17.31%	-25.58%	-41.77%	-33.01%	-	-
Horiz. %	56.04%	59.04%	24.01%	29.03%	39.01%	66.99%	100.00%	-
NAPS	1.70	1.66	1.56	1.47	1.45	1.39	1.33	4.17%
YoY %	2.41%	6.41%	6.12%	1.38%	4.32%	4.51%	-	-
Horiz. %	127.82%	124.81%	117.29%	110.53%	109.02%	104.51%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,874
RPS	44.52	52.68	45.03	21.44	32.94	41.42	67.25	-6.64%
YoY %	-15.49%	16.99%	110.03%	-34.91%	-20.47%	-38.41%	-	-
Horiz. %	66.20%	78.33%	66.96%	31.88%	48.98%	61.59%	100.00%	-
EPS	9.03	14.93	10.04	3.52	9.91	12.90	20.63	-12.85%
YoY %	-39.52%	48.71%	185.23%	-64.48%	-23.18%	-37.47%	-	-
Horiz. %	43.77%	72.37%	48.67%	17.06%	48.04%	62.53%	100.00%	-
DPS	7.47	7.87	3.17	3.82	5.13	8.81	13.15	-8.99%
YoY %	-5.08%	148.26%	-17.02%	-25.54%	-41.77%	-33.00%	-	-
Horiz. %	56.81%	59.85%	24.11%	29.05%	39.01%	67.00%	100.00%	-
NAPS	1.70	1.66	1.5435	1.4505	1.4307	1.3711	1.3117	4.41%
YoY %	2.41%	7.55%	6.41%	1.38%	4.35%	4.53%	-	-
Horiz. %	129.60%	126.55%	117.67%	110.58%	109.07%	104.53%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.885	0.725	0.77	0.595	0.75	0.905	1.13	-
P/RPS	1.99	1.38	1.69	2.74	2.25	2.16	1.66	3.06%
YoY %	44.20%	-18.34%	-38.32%	21.78%	4.17%	30.12%	-	-
Horiz. %	119.88%	83.13%	101.81%	165.06%	135.54%	130.12%	100.00%	-
P/EPS	9.80	4.87	7.59	16.69	7.46	6.92	5.40	10.43%
YoY %	101.23%	-35.84%	-54.52%	123.73%	7.80%	28.15%	-	-
Horiz. %	181.48%	90.19%	140.56%	309.07%	138.15%	128.15%	100.00%	-
EY	10.20	20.52	13.18	5.99	13.40	14.45	18.51	-9.45%
YoY %	-50.29%	55.69%	120.03%	-55.30%	-7.27%	-21.93%	-	-
Horiz. %	55.11%	110.86%	71.20%	32.36%	72.39%	78.07%	100.00%	-
DY	8.44	10.85	4.16	6.50	6.93	9.87	11.80	-5.42%
YoY %	-22.21%	160.82%	-36.00%	-6.20%	-29.79%	-16.36%	-	-
Horiz. %	71.53%	91.95%	35.25%	55.08%	58.73%	83.64%	100.00%	-
P/NAPS	0.52	0.44	0.49	0.40	0.52	0.65	0.85	-7.86%
YoY %	18.18%	-10.20%	22.50%	-23.08%	-20.00%	-23.53%	-	-
Horiz. %	61.18%	51.76%	57.65%	47.06%	61.18%	76.47%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	24/11/22	25/11/21	26/11/20	26/11/19	28/11/18	22/11/17	-
Price	0.845	0.725	0.78	0.60	0.75	0.79	1.01	-
P/RPS	1.90	1.38	1.71	2.76	2.25	1.88	1.48	4.24%
YoY %	37.68%	-19.30%	-38.04%	22.67%	19.68%	27.03%	-	-
Horiz. %	128.38%	93.24%	115.54%	186.49%	152.03%	127.03%	100.00%	-
P/EPS	9.36	4.87	7.69	16.83	7.46	6.04	4.83	11.65%
YoY %	92.20%	-36.67%	-54.31%	125.60%	23.51%	25.05%	-	-
Horiz. %	193.79%	100.83%	159.21%	348.45%	154.45%	125.05%	100.00%	-
EY	10.68	20.52	13.01	5.94	13.40	16.55	20.71	-10.44%
YoY %	-47.95%	57.72%	119.02%	-55.67%	-19.03%	-20.09%	-	-
Horiz. %	51.57%	99.08%	62.82%	28.68%	64.70%	79.91%	100.00%	-
DY	8.84	10.85	4.10	6.44	6.93	11.31	13.20	-6.46%
YoY %	-18.53%	164.63%	-36.34%	-7.07%	-38.73%	-14.32%	-	-
Horiz. %	66.97%	82.20%	31.06%	48.79%	52.50%	85.68%	100.00%	-
P/NAPS	0.50	0.44	0.50	0.41	0.52	0.57	0.76	-6.73%
YoY %	13.64%	-12.00%	21.95%	-21.15%	-8.77%	-25.00%	-	-
Horiz. %	65.79%	57.89%	65.79%	53.95%	68.42%	75.00%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

298

HLIND

HONG LEONG INDUSTRIES BHD

292

PTRANS

PERAK TRANSIT BERHAD

284

JCY

JCY INTERNATIONAL BERHAD

215

PBBANK

PUBLIC BANK BHD

150

GENTING

GENTING BHD

133

MAYBANK

MALAYAN BANKING BHD

115

YTLPOWR

YTL POWER INTERNATIONAL BHD

109

GENM

GENTING MALAYSIA BERHAD

109

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