[TAMBUN] YoY TTM 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- -6.95%

YoY- -2.08%

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
TTM Result
Revenue	101,385	166,527	219,726	317,780	370,879	417,279	455,444	-22.13%
YoY %	-39.12%	-24.21%	-30.86%	-14.32%	-11.12%	-8.38%	-	-
Horiz. %	22.26%	36.56%	48.24%	69.77%	81.43%	91.62%	100.00%	-
PBT	33,044	67,423	91,218	131,081	148,473	133,403	135,791	-20.96%
YoY %	-50.99%	-26.09%	-30.41%	-11.71%	11.30%	-1.76%	-	-
Horiz. %	24.33%	49.65%	67.18%	96.53%	109.34%	98.24%	100.00%	-
Tax	-6,425	-16,728	-25,463	-26,151	-41,634	-33,477	-32,913	-23.81%
YoY %	61.59%	34.30%	2.63%	37.19%	-24.37%	-1.71%	-	-
Horiz. %	19.52%	50.82%	77.36%	79.45%	126.50%	101.71%	100.00%	-
NP	26,619	50,695	65,755	104,930	106,839	99,926	102,878	-20.15%
YoY %	-47.49%	-22.90%	-37.33%	-1.79%	6.92%	-2.87%	-	-
Horiz. %	25.87%	49.28%	63.92%	101.99%	103.85%	97.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,382	50,677	65,734	104,103	106,312	98,404	90,003	-17.48%
YoY %	-43.99%	-22.91%	-36.86%	-2.08%	8.04%	9.33%	-	-
Horiz. %	31.53%	56.31%	73.04%	115.67%	118.12%	109.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.44%	24.81%	27.91%	19.95%	28.04%	25.09%	24.24%	-
YoY %	-21.64%	-11.11%	39.90%	-28.85%	11.76%	3.51%	-	-
Horiz. %	80.20%	102.35%	115.14%	82.30%	115.68%	103.51%	100.00%	-
Total Cost	74,766	115,832	153,971	212,850	264,040	317,353	352,566	-22.75%
YoY %	-35.45%	-24.77%	-27.66%	-19.39%	-16.80%	-9.99%	-	-
Horiz. %	21.21%	32.85%	43.67%	60.37%	74.89%	90.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,514	615,491	589,291	551,828	488,852	417,633	345,085	10.87%
YoY %	4.23%	4.45%	6.79%	12.88%	17.05%	21.02%	-	-
Horiz. %	185.90%	178.36%	170.77%	159.91%	141.66%	121.02%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	4,334	8,666	12,998	12,782	12,716	40,537	23,125	-24.33%
YoY %	-49.99%	-33.33%	1.69%	0.52%	-68.63%	75.30%	-	-
Horiz. %	18.74%	37.47%	56.21%	55.27%	54.99%	175.30%	100.00%	-
Div Payout %	15.27%	17.10%	19.77%	12.28%	11.96%	41.19%	25.69%	-
YoY %	-10.70%	-13.51%	60.99%	2.68%	-70.96%	60.33%	-	-
Horiz. %	59.44%	66.56%	76.96%	47.80%	46.56%	160.33%	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	551,828	488,852	417,633	345,085	10.87%
YoY %	4.23%	4.45%	6.79%	12.88%	17.05%	21.02%	-	-
Horiz. %	185.90%	178.36%	170.77%	159.91%	141.66%	121.02%	100.00%	-
NOSH	433,455	433,452	433,302	431,115	425,089	421,851	401,261	1.29%
YoY %	0.00%	0.03%	0.51%	1.42%	0.77%	5.13%	-	-
Horiz. %	108.02%	108.02%	107.99%	107.44%	105.94%	105.13%	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	26.26%	30.44%	29.93%	33.02%	28.81%	23.95%	22.59%	-
YoY %	-13.73%	1.70%	-9.36%	14.61%	20.29%	6.02%	-	-
Horiz. %	116.25%	134.75%	132.49%	146.17%	127.53%	106.02%	100.00%	-
ROE	4.42%	8.23%	11.15%	18.87%	21.75%	23.56%	26.08%	-
YoY %	-46.29%	-26.19%	-40.91%	-13.24%	-7.68%	-9.66%	-	-
Horiz. %	16.95%	31.56%	42.75%	72.35%	83.40%	90.34%	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	23.39	38.42	50.71	73.71	87.25	98.92	113.50	-23.12%
YoY %	-39.12%	-24.24%	-31.20%	-15.52%	-11.80%	-12.85%	-	-
Horiz. %	20.61%	33.85%	44.68%	64.94%	76.87%	87.15%	100.00%	-
EPS	6.55	11.69	15.17	24.15	25.01	23.33	22.43	-18.53%
YoY %	-43.97%	-22.94%	-37.18%	-3.44%	7.20%	4.01%	-	-
Horiz. %	29.20%	52.12%	67.63%	107.67%	111.50%	104.01%	100.00%	-
DPS	1.00	2.00	3.00	3.00	3.00	9.61	5.76	-25.29%
YoY %	-50.00%	-33.33%	0.00%	0.00%	-68.78%	66.84%	-	-
Horiz. %	17.36%	34.72%	52.08%	52.08%	52.08%	166.84%	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	23.08	37.91	50.02	72.34	84.42	94.98	103.67	-22.13%
YoY %	-39.12%	-24.21%	-30.85%	-14.31%	-11.12%	-8.38%	-	-
Horiz. %	22.26%	36.57%	48.25%	69.78%	81.43%	91.62%	100.00%	-
EPS	6.46	11.54	14.96	23.70	24.20	22.40	20.49	-17.48%
YoY %	-44.02%	-22.86%	-36.88%	-2.07%	8.04%	9.32%	-	-
Horiz. %	31.53%	56.32%	73.01%	115.67%	118.11%	109.32%	100.00%	-
DPS	0.99	1.97	2.96	2.91	2.89	9.23	5.26	-24.27%
YoY %	-49.75%	-33.45%	1.72%	0.69%	-68.69%	75.48%	-	-
Horiz. %	18.82%	37.45%	56.27%	55.32%	54.94%	175.48%	100.00%	-
NAPS	1.4603	1.401	1.3414	1.2561	1.1128	0.9507	0.7855	10.87%
YoY %	4.23%	4.44%	6.79%	12.88%	17.05%	21.03%	-	-
Horiz. %	185.91%	178.36%	170.77%	159.91%	141.67%	121.03%	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	2.18	2.00	1.61	1.94	1.60	1.68	1.92	2.13%
YoY %	9.00%	24.22%	-17.01%	21.25%	-4.76%	-12.50%	-	-
Horiz. %	113.54%	104.17%	83.85%	101.04%	83.33%	87.50%	100.00%	-
P/EPS	7.79	6.59	5.37	5.92	5.60	7.12	9.72	-3.61%
YoY %	18.21%	22.72%	-9.29%	5.71%	-21.35%	-26.75%	-	-
Horiz. %	80.14%	67.80%	55.25%	60.91%	57.61%	73.25%	100.00%	-
EY	12.84	15.18	18.61	16.89	17.86	14.05	10.29	3.75%
YoY %	-15.42%	-18.43%	10.18%	-5.43%	27.12%	36.54%	-	-
Horiz. %	124.78%	147.52%	180.86%	164.14%	173.57%	136.54%	100.00%	-
DY	1.96	2.60	3.68	2.10	2.14	5.79	2.64	-4.83%
YoY %	-24.62%	-29.35%	75.24%	-1.87%	-63.04%	119.32%	-	-
Horiz. %	74.24%	98.48%	139.39%	79.55%	81.06%	219.32%	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	2.27	1.99	1.95	1.66	1.68	1.45	2.11	1.22%
YoY %	14.07%	2.05%	17.47%	-1.19%	15.86%	-31.28%	-	-
Horiz. %	107.58%	94.31%	92.42%	78.67%	79.62%	68.72%	100.00%	-
P/EPS	8.09	6.54	6.53	5.05	5.88	6.13	10.70	-4.54%
YoY %	23.70%	0.15%	29.31%	-14.12%	-4.08%	-42.71%	-	-
Horiz. %	75.61%	61.12%	61.03%	47.20%	54.95%	57.29%	100.00%	-
EY	12.35	15.28	15.32	19.79	17.01	16.31	9.35	4.74%
YoY %	-19.18%	-0.26%	-22.59%	16.34%	4.29%	74.44%	-	-
Horiz. %	132.09%	163.42%	163.85%	211.66%	181.93%	174.44%	100.00%	-
DY	1.89	2.61	3.03	2.46	2.04	6.72	2.40	-3.89%
YoY %	-27.59%	-13.86%	23.17%	20.59%	-69.64%	180.00%	-	-
Horiz. %	78.75%	108.75%	126.25%	102.50%	85.00%	280.00%	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