[TAMBUN] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 93.76%

YoY- -93.15%

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
Cumulative Result
Revenue	98,484	107,978	114,527	28,236	75,414	88,218	150,591	-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	22,108	42,748	33,351	1,427	28,567	39,168	58,560	-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	-5,930	-11,506	-8,547	-835	-6,812	-12,712	-14,260	-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	16,178	31,242	24,804	592	21,755	26,456	44,300	-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	16,858	31,694	25,230	1,490	21,749	26,431	44,085	-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	82,306	76,736	89,723	27,644	53,659	61,762	106,291	-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	24,601	25,803	10,431	12,570	12,569	20,365	30,077	-3.29%
YoY %	-4.66%	147.37%	-17.02%	0.01%	-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	2.30%	4.47%	3.72%	0.23%	3.53%	4.49%	8.02%	-
YoY %	-48.55%	20.16%	1,517.39%	-93.48%	-21.38%	-44.01%	-	-
Horiz. %	28.68%	55.74%	46.38%	2.87%	44.01%	55.99%	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	22.42	24.69	26.35	6.51	17.40	20.36	35.05	-7.17%
YoY %	-9.19%	-6.30%	304.76%	-62.59%	-14.54%	-41.91%	-	-
Horiz. %	63.97%	70.44%	75.18%	18.57%	49.64%	58.09%	100.00%	-
EPS	3.84	7.26	5.80	0.34	5.02	6.10	10.26	-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	5.60	5.90	2.40	2.90	2.90	4.70	7.00	-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 - 433,455
RPS	22.42	24.58	26.07	6.43	17.17	20.08	34.28	-6.82%
YoY %	-8.79%	-5.72%	305.44%	-62.55%	-14.49%	-41.42%	-	-
Horiz. %	65.40%	71.70%	76.05%	18.76%	50.09%	58.58%	100.00%	-
EPS	3.84	7.21	5.74	0.34	4.95	6.02	10.04	-14.79%
YoY %	-46.74%	25.61%	1,588.24%	-93.13%	-17.77%	-40.04%	-	-
Horiz. %	38.25%	71.81%	57.17%	3.39%	49.30%	59.96%	100.00%	-
DPS	5.60	5.87	2.37	2.86	2.86	4.64	6.85	-3.30%
YoY %	-4.60%	147.68%	-17.13%	0.00%	-38.36%	-32.26%	-	-
Horiz. %	81.75%	85.69%	34.60%	41.75%	41.75%	67.74%	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	3.90	3.34	2.50	7.83	4.43	4.00	4.08	-0.74%
YoY %	16.77%	33.60%	-68.07%	76.75%	10.75%	-1.96%	-	-
Horiz. %	95.59%	81.86%	61.27%	191.91%	108.58%	98.04%	100.00%	-
P/EPS	22.80	11.38	11.37	148.36	15.35	13.36	13.94	8.54%
YoY %	100.35%	0.09%	-92.34%	866.51%	14.90%	-4.16%	-	-
Horiz. %	163.56%	81.64%	81.56%	1,064.28%	110.11%	95.84%	100.00%	-
EY	4.39	8.78	8.80	0.67	6.52	7.48	7.17	-7.84%
YoY %	-50.00%	-0.23%	1,213.43%	-89.72%	-12.83%	4.32%	-	-
Horiz. %	61.23%	122.45%	122.73%	9.34%	90.93%	104.32%	100.00%	-
DY	6.40	7.15	3.64	5.69	3.77	5.77	4.90	4.54%
YoY %	-10.49%	96.43%	-36.03%	50.93%	-34.66%	17.76%	-	-
Horiz. %	130.61%	145.92%	74.29%	116.12%	76.94%	117.76%	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	3.90	3.44	2.58	8.14	4.40	4.86	3.48	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	22.80	11.73	11.71	154.18	15.25	16.23	11.89	11.45%
YoY %	94.37%	0.17%	-92.40%	911.02%	-6.04%	36.50%	-	-
Horiz. %	191.76%	98.65%	98.49%	1,296.72%	128.26%	136.50%	100.00%	-
EY	4.39	8.53	8.54	0.65	6.56	6.16	8.41	-10.26%
YoY %	-48.53%	-0.12%	1,213.85%	-90.09%	6.49%	-26.75%	-	-
Horiz. %	52.20%	101.43%	101.55%	7.73%	78.00%	73.25%	100.00%	-
DY	6.40	6.94	3.53	5.47	3.79	4.75	5.74	1.82%
YoY %	-7.78%	96.60%	-35.47%	44.33%	-20.21%	-17.25%	-	-
Horiz. %	111.50%	120.91%	61.50%	95.30%	66.03%	82.75%	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

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