[TAMBUN] YoY Cumulative 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- 114.34%

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
Cumulative Result
Revenue	107,978	114,527	28,236	75,414	88,218	150,591	193,647	-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	42,748	33,351	1,427	28,567	39,168	58,560	76,244	-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	-11,506	-8,547	-835	-6,812	-12,712	-14,260	-23,646	-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	31,242	24,804	592	21,755	26,456	44,300	52,598	-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	31,694	25,230	1,490	21,749	26,431	44,085	52,185	-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	76,736	89,723	27,644	53,659	61,762	106,291	141,049	-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	25,803	10,431	12,570	12,569	20,365	30,077	25,476	0.21%
YoY %	147.37%	-17.02%	0.01%	-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	4.47%	3.72%	0.23%	3.53%	4.49%	8.02%	10.69%	-
YoY %	20.16%	1,517.39%	-93.48%	-21.38%	-44.01%	-24.98%	-	-
Horiz. %	41.81%	34.80%	2.15%	33.02%	42.00%	75.02%	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	24.69	26.35	6.51	17.40	20.36	35.05	45.61	-9.71%
YoY %	-6.30%	304.76%	-62.59%	-14.54%	-41.91%	-23.15%	-	-
Horiz. %	54.13%	57.77%	14.27%	38.15%	44.64%	76.85%	100.00%	-
EPS	7.26	5.80	0.34	5.02	6.10	10.26	12.29	-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	5.90	2.40	2.90	2.90	4.70	7.00	6.00	-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	24.58	26.07	6.43	17.17	20.08	34.28	44.08	-9.27%
YoY %	-5.72%	305.44%	-62.55%	-14.49%	-41.42%	-22.23%	-	-
Horiz. %	55.76%	59.14%	14.59%	38.95%	45.55%	77.77%	100.00%	-
EPS	7.21	5.74	0.34	4.95	6.02	10.04	11.88	-7.98%
YoY %	25.61%	1,588.24%	-93.13%	-17.77%	-40.04%	-15.49%	-	-
Horiz. %	60.69%	48.32%	2.86%	41.67%	50.67%	84.51%	100.00%	-
DPS	5.87	2.37	2.86	2.86	4.64	6.85	5.80	0.20%
YoY %	147.68%	-17.13%	0.00%	-38.36%	-32.26%	18.10%	-	-
Horiz. %	101.21%	40.86%	49.31%	49.31%	80.00%	118.10%	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	3.34	2.50	7.83	4.43	4.00	4.08	3.07	1.41%
YoY %	33.60%	-68.07%	76.75%	10.75%	-1.96%	32.90%	-	-
Horiz. %	108.79%	81.43%	255.05%	144.30%	130.29%	132.90%	100.00%	-
P/EPS	11.38	11.37	148.36	15.35	13.36	13.94	11.39	-0.01%
YoY %	0.09%	-92.34%	866.51%	14.90%	-4.16%	22.39%	-	-
Horiz. %	99.91%	99.82%	1,302.55%	134.77%	117.30%	122.39%	100.00%	-
EY	8.78	8.80	0.67	6.52	7.48	7.17	8.78	0.00%
YoY %	-0.23%	1,213.43%	-89.72%	-12.83%	4.32%	-18.34%	-	-
Horiz. %	100.00%	100.23%	7.63%	74.26%	85.19%	81.66%	100.00%	-
DY	7.15	3.64	5.69	3.77	5.77	4.90	4.29	8.88%
YoY %	96.43%	-36.03%	50.93%	-34.66%	17.76%	14.22%	-	-
Horiz. %	166.67%	84.85%	132.63%	87.88%	134.50%	114.22%	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	3.44	2.58	8.14	4.40	4.86	3.48	3.22	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	11.73	11.71	154.18	15.25	16.23	11.89	11.96	-0.32%
YoY %	0.17%	-92.40%	911.02%	-6.04%	36.50%	-0.59%	-	-
Horiz. %	98.08%	97.91%	1,289.13%	127.51%	135.70%	99.41%	100.00%	-
EY	8.53	8.54	0.65	6.56	6.16	8.41	8.36	0.33%
YoY %	-0.12%	1,213.85%	-90.09%	6.49%	-26.75%	0.60%	-	-
Horiz. %	102.03%	102.15%	7.78%	78.47%	73.68%	100.60%	100.00%	-
DY	6.94	3.53	5.47	3.79	4.75	5.74	4.08	9.25%
YoY %	96.60%	-35.47%	44.33%	-20.21%	-17.25%	40.69%	-	-
Horiz. %	170.10%	86.52%	134.07%	92.89%	116.42%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-28 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-28 16:00:00

ADX

Hourly

BUY

2024-06-28 10:30:00

EMA 5

30 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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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