[TAMBUN] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -1.29%

YoY- -4.63%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	110,661	151,399	196,998	303,318	370,132	386,687	475,164	-21.54%
YoY %	-26.91%	-23.15%	-35.05%	-18.05%	-4.28%	-18.62%	-	-
Horiz. %	23.29%	31.86%	41.46%	63.83%	77.90%	81.38%	100.00%	-
PBT	32,905	59,598	80,671	130,737	147,733	131,560	139,373	-21.36%
YoY %	-44.79%	-26.12%	-38.30%	-11.50%	12.29%	-5.61%	-	-
Horiz. %	23.61%	42.76%	57.88%	93.80%	106.00%	94.39%	100.00%	-
Tax	-6,983	-14,413	-22,716	-27,443	-39,251	-33,517	-34,264	-23.26%
YoY %	51.55%	36.55%	17.22%	30.08%	-17.11%	2.18%	-	-
Horiz. %	20.38%	42.06%	66.30%	80.09%	114.55%	97.82%	100.00%	-
NP	25,922	45,185	57,955	103,294	108,482	98,043	105,109	-20.79%
YoY %	-42.63%	-22.03%	-43.89%	-4.78%	10.65%	-6.72%	-	-
Horiz. %	24.66%	42.99%	55.14%	98.27%	103.21%	93.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,564	45,520	57,920	102,764	107,758	96,648	98,330	-19.08%
YoY %	-39.45%	-21.41%	-43.64%	-4.63%	11.50%	-1.71%	-	-
Horiz. %	28.03%	46.29%	58.90%	104.51%	109.59%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.22%	24.18%	28.16%	20.99%	26.57%	25.48%	24.58%	-
YoY %	-12.24%	-14.13%	34.16%	-21.00%	4.28%	3.66%	-	-
Horiz. %	86.33%	98.37%	114.56%	85.39%	108.10%	103.66%	100.00%	-
Total Cost	84,739	106,214	139,043	200,024	261,650	288,644	370,055	-21.76%
YoY %	-20.22%	-23.61%	-30.49%	-23.55%	-9.35%	-22.00%	-	-
Horiz. %	22.90%	28.70%	37.57%	54.05%	70.71%	78.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	637,212	628,506	602,339	576,255	511,317	428,106	377,688	9.09%
YoY %	1.39%	4.34%	4.53%	12.70%	19.44%	13.35%	-	-
Horiz. %	168.71%	166.41%	159.48%	152.57%	135.38%	113.35%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	4,334	8,666	12,998	12,782	40,937	28,848	-
YoY %	-	-49.99%	-33.33%	1.69%	-68.78%	41.91%	-	-
Horiz. %	-	15.02%	30.04%	45.06%	44.31%	141.91%	100.00%	-
Div Payout %	-	9.52%	14.96%	12.65%	11.86%	42.36%	29.34%	-
YoY %	-	-36.36%	18.26%	6.66%	-72.00%	44.38%	-	-
Horiz. %	-	32.45%	50.99%	43.12%	40.42%	144.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	637,212	628,506	602,339	576,255	511,317	428,106	377,688	9.09%
YoY %	1.39%	4.34%	4.53%	12.70%	19.44%	13.35%	-	-
Horiz. %	168.71%	166.41%	159.48%	152.57%	135.38%	113.35%	100.00%	-
NOSH	433,874	433,455	433,378	433,302	426,097	423,868	410,530	0.92%
YoY %	0.10%	0.02%	0.02%	1.69%	0.53%	3.25%	-	-
Horiz. %	105.69%	105.58%	105.57%	105.55%	103.79%	103.25%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	23.42%	29.84%	29.42%	34.05%	29.31%	25.35%	22.12%	-
YoY %	-21.51%	1.43%	-13.60%	16.17%	15.62%	14.60%	-	-
Horiz. %	105.88%	134.90%	133.00%	153.93%	132.50%	114.60%	100.00%	-
ROE	4.33%	7.24%	9.62%	17.83%	21.07%	22.58%	26.03%	-
YoY %	-40.19%	-24.74%	-46.05%	-15.38%	-6.69%	-13.25%	-	-
Horiz. %	16.63%	27.81%	36.96%	68.50%	80.95%	86.75%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	25.53	34.93	45.46	70.01	86.87	91.23	115.74	-22.25%
YoY %	-26.91%	-23.16%	-35.07%	-19.41%	-4.78%	-21.18%	-	-
Horiz. %	22.06%	30.18%	39.28%	60.49%	75.06%	78.82%	100.00%	-
EPS	6.36	10.50	13.37	23.72	25.29	22.80	23.95	-19.81%
YoY %	-39.43%	-21.47%	-43.63%	-6.21%	10.92%	-4.80%	-	-
Horiz. %	26.56%	43.84%	55.82%	99.04%	105.59%	95.20%	100.00%	-
DPS	0.00	1.00	2.00	3.00	3.00	9.66	7.03	-
YoY %	0.00%	-50.00%	-33.33%	0.00%	-68.94%	37.41%	-	-
Horiz. %	0.00%	14.22%	28.45%	42.67%	42.67%	137.41%	100.00%	-
NAPS	1.47	1.45	1.39	1.33	1.20	1.01	0.92	8.11%
YoY %	1.38%	4.32%	4.51%	10.83%	18.81%	9.78%	-	-
Horiz. %	159.78%	157.61%	151.09%	144.57%	130.43%	109.78%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 433,302
RPS	25.19	34.46	44.84	69.04	84.25	88.02	108.16	-21.54%
YoY %	-26.90%	-23.15%	-35.05%	-18.05%	-4.28%	-18.62%	-	-
Horiz. %	23.29%	31.86%	41.46%	63.83%	77.89%	81.38%	100.00%	-
EPS	6.27	10.36	13.18	23.39	24.53	22.00	22.38	-19.09%
YoY %	-39.48%	-21.40%	-43.65%	-4.65%	11.50%	-1.70%	-	-
Horiz. %	28.02%	46.29%	58.89%	104.51%	109.61%	98.30%	100.00%	-
DPS	0.00	0.99	1.97	2.96	2.91	9.32	6.57	-
YoY %	0.00%	-49.75%	-33.45%	1.72%	-68.78%	41.86%	-	-
Horiz. %	0.00%	15.07%	29.98%	45.05%	44.29%	141.86%	100.00%	-
NAPS	1.4505	1.4307	1.3711	1.3117	1.1639	0.9745	0.8597	9.10%
YoY %	1.38%	4.35%	4.53%	12.70%	19.44%	13.35%	-	-
Horiz. %	168.72%	166.42%	159.49%	152.58%	135.38%	113.35%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.595	0.75	0.905	1.13	1.47	1.30	2.57	-
P/RPS	2.33	2.15	1.99	1.61	1.69	1.42	2.22	0.80%
YoY %	8.37%	8.04%	23.60%	-4.73%	19.01%	-36.04%	-	-
Horiz. %	104.95%	96.85%	89.64%	72.52%	76.13%	63.96%	100.00%	-
P/EPS	9.36	7.14	6.77	4.76	5.81	5.70	10.73	-2.24%
YoY %	31.09%	5.47%	42.23%	-18.07%	1.93%	-46.88%	-	-
Horiz. %	87.23%	66.54%	63.09%	44.36%	54.15%	53.12%	100.00%	-
EY	10.69	14.00	14.77	20.99	17.20	17.54	9.32	2.30%
YoY %	-23.64%	-5.21%	-29.63%	22.03%	-1.94%	88.20%	-	-
Horiz. %	114.70%	150.21%	158.48%	225.21%	184.55%	188.20%	100.00%	-
DY	0.00	1.33	2.21	2.65	2.04	7.43	2.73	-
YoY %	0.00%	-39.82%	-16.60%	29.90%	-72.54%	172.16%	-	-
Horiz. %	0.00%	48.72%	80.95%	97.07%	74.73%	272.16%	100.00%	-
P/NAPS	0.40	0.52	0.65	0.85	1.23	1.29	2.79	-27.63%
YoY %	-23.08%	-20.00%	-23.53%	-30.89%	-4.65%	-53.76%	-	-
Horiz. %	14.34%	18.64%	23.30%	30.47%	44.09%	46.24%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	26/11/19	28/11/18	22/11/17	17/11/16	19/11/15	18/11/14	-
Price	0.60	0.75	0.79	1.01	1.46	1.38	2.11	-
P/RPS	2.35	2.15	1.74	1.44	1.68	1.51	1.82	4.34%
YoY %	9.30%	23.56%	20.83%	-14.29%	11.26%	-17.03%	-	-
Horiz. %	129.12%	118.13%	95.60%	79.12%	92.31%	82.97%	100.00%	-
P/EPS	9.44	7.14	5.91	4.26	5.77	6.05	8.81	1.15%
YoY %	32.21%	20.81%	38.73%	-26.17%	-4.63%	-31.33%	-	-
Horiz. %	107.15%	81.04%	67.08%	48.35%	65.49%	68.67%	100.00%	-
EY	10.60	14.00	16.92	23.48	17.32	16.52	11.35	-1.13%
YoY %	-24.29%	-17.26%	-27.94%	35.57%	4.84%	45.55%	-	-
Horiz. %	93.39%	123.35%	149.07%	206.87%	152.60%	145.55%	100.00%	-
DY	0.00	1.33	2.53	2.97	2.05	7.00	3.33	-
YoY %	0.00%	-47.43%	-14.81%	44.88%	-70.71%	110.21%	-	-
Horiz. %	0.00%	39.94%	75.98%	89.19%	61.56%	210.21%	100.00%	-
P/NAPS	0.41	0.52	0.57	0.76	1.22	1.37	2.29	-24.90%
YoY %	-21.15%	-8.77%	-25.00%	-37.70%	-10.95%	-40.17%	-	-
Horiz. %	17.90%	22.71%	24.89%	33.19%	53.28%	59.83%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:30:00

EMA 5

10 Mins

SELL

2024-07-05 16:20:00

ADX

5 Mins

BUY

2024-07-05 16:10:00

ADX

10 Mins

SELL

2024-07-05 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-05 16:10:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

963

HLIND

HONG LEONG INDUSTRIES BHD

963

DNEX

DAGANG NEXCHANGE BERHAD

832

JCY

JCY INTERNATIONAL BERHAD

768

SALCON

SALCON BHD

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

673

MAYBANK

MALAYAN BANKING BHD

659

TOPGLOV

TOP GLOVE CORPORATION BHD

630

GENTING

GENTING BHD

594

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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