[TAMBUN] YoY Cumulative 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- 89.28%

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
Cumulative Result
Revenue	28,236	75,414	88,218	150,591	193,647	190,419	239,981	-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	1,427	28,567	39,168	58,560	76,244	63,515	68,354	-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	-835	-6,812	-12,712	-14,260	-23,646	-15,811	-17,241	-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	592	21,755	26,456	44,300	52,598	47,704	51,113	-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	1,490	21,749	26,431	44,085	52,185	46,991	50,728	-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	27,644	53,659	61,762	106,291	141,049	142,715	188,868	-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	12,570	12,569	20,365	30,077	25,476	-	-	-
YoY %	0.01%	-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	0.23%	3.53%	4.49%	8.02%	10.69%	11.25%	14.83%	-
YoY %	-93.48%	-21.38%	-44.01%	-24.98%	-4.98%	-24.14%	-	-
Horiz. %	1.55%	23.80%	30.28%	54.08%	72.08%	75.86%	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	6.51	17.40	20.36	35.05	45.61	45.14	60.32	-30.97%
YoY %	-62.59%	-14.54%	-41.91%	-23.15%	1.04%	-25.17%	-	-
Horiz. %	10.79%	28.85%	33.75%	58.11%	75.61%	74.83%	100.00%	-
EPS	0.34	5.02	6.10	10.26	12.29	11.14	12.75	-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	2.90	2.90	4.70	7.00	6.00	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	6.43	17.17	20.08	34.28	44.08	43.34	54.63	-29.97%
YoY %	-62.55%	-14.49%	-41.42%	-22.23%	1.71%	-20.67%	-	-
Horiz. %	11.77%	31.43%	36.76%	62.75%	80.69%	79.33%	100.00%	-
EPS	0.34	4.95	6.02	10.04	11.88	10.70	11.55	-44.40%
YoY %	-93.13%	-17.77%	-40.04%	-15.49%	11.03%	-7.36%	-	-
Horiz. %	2.94%	42.86%	52.12%	86.93%	102.86%	92.64%	100.00%	-
DPS	2.86	2.86	4.64	6.85	5.80	0.00	0.00	-
YoY %	0.00%	-38.36%	-32.26%	18.10%	0.00%	0.00%	-	-
Horiz. %	49.31%	49.31%	80.00%	118.10%	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	7.83	4.43	4.00	4.08	3.07	3.68	3.61	13.76%
YoY %	76.75%	10.75%	-1.96%	32.90%	-16.58%	1.94%	-	-
Horiz. %	216.90%	122.71%	110.80%	113.02%	85.04%	101.94%	100.00%	-
P/EPS	148.36	15.35	13.36	13.94	11.39	14.90	17.10	43.29%
YoY %	866.51%	14.90%	-4.16%	22.39%	-23.56%	-12.87%	-	-
Horiz. %	867.60%	89.77%	78.13%	81.52%	66.61%	87.13%	100.00%	-
EY	0.67	6.52	7.48	7.17	8.78	6.71	5.85	-30.28%
YoY %	-89.72%	-12.83%	4.32%	-18.34%	30.85%	14.70%	-	-
Horiz. %	11.45%	111.45%	127.86%	122.56%	150.09%	114.70%	100.00%	-
DY	5.69	3.77	5.77	4.90	4.29	0.00	0.00	-
YoY %	50.93%	-34.66%	17.76%	14.22%	0.00%	0.00%	-	-
Horiz. %	132.63%	87.88%	134.50%	114.22%	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	8.14	4.40	4.86	3.48	3.22	3.17	3.98	12.65%
YoY %	85.00%	-9.47%	39.66%	8.07%	1.58%	-20.35%	-	-
Horiz. %	204.52%	110.55%	122.11%	87.44%	80.90%	79.65%	100.00%	-
P/EPS	154.18	15.25	16.23	11.89	11.96	12.84	18.82	41.93%
YoY %	911.02%	-6.04%	36.50%	-0.59%	-6.85%	-31.77%	-	-
Horiz. %	819.23%	81.03%	86.24%	63.18%	63.55%	68.23%	100.00%	-
EY	0.65	6.56	6.16	8.41	8.36	7.79	5.31	-29.51%
YoY %	-90.09%	6.49%	-26.75%	0.60%	7.32%	46.70%	-	-
Horiz. %	12.24%	123.54%	116.01%	158.38%	157.44%	146.70%	100.00%	-
DY	5.47	3.79	4.75	5.74	4.08	0.00	0.00	-
YoY %	44.33%	-20.21%	-17.25%	40.69%	0.00%	0.00%	-	-
Horiz. %	134.07%	92.89%	116.42%	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