[TAMBUN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[TAMBUN] TAMBUN INDAH LAND BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -7.99%

YoY- -25.68%

Quarter Report

TAMBUN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	181,950	176,436	160,316	282,099	295,418	301,182	317,960	-31.05%
YoY %	3.13%	10.06%	-43.17%	-4.51%	-1.91%	-5.28%	-	-
Horiz. %	57.22%	55.49%	50.42%	88.72%	92.91%	94.72%	100.00%	-
PBT	80,601	78,336	67,728	110,610	120,520	117,120	123,356	-24.68%
YoY %	2.89%	15.66%	-38.77%	-8.22%	2.90%	-5.06%	-	-
Horiz. %	65.34%	63.50%	54.90%	89.67%	97.70%	94.94%	100.00%	-
Tax	-23,886	-25,424	-22,288	-27,011	-29,613	-28,520	-30,184	-14.43%
YoY %	6.05%	-14.07%	17.49%	8.79%	-3.83%	5.51%	-	-
Horiz. %	79.13%	84.23%	73.84%	89.49%	98.11%	94.49%	100.00%	-
NP	56,714	52,912	45,440	83,599	90,906	88,600	93,172	-28.15%
YoY %	7.19%	16.44%	-45.65%	-8.04%	2.60%	-4.91%	-	-
Horiz. %	60.87%	56.79%	48.77%	89.73%	97.57%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,670	52,862	45,424	83,388	90,628	88,170	93,164	-28.18%
YoY %	7.20%	16.37%	-45.53%	-7.99%	2.79%	-5.36%	-	-
Horiz. %	60.83%	56.74%	48.76%	89.51%	97.28%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.63%	32.46%	32.91%	24.42%	24.57%	24.35%	24.47%	-
YoY %	-8.72%	-1.37%	34.77%	-0.61%	0.90%	-0.49%	-	-
Horiz. %	121.09%	132.65%	134.49%	99.80%	100.41%	99.51%	100.00%	-
Total Cost	125,236	123,524	114,876	198,500	204,512	212,582	224,788	-32.26%
YoY %	1.39%	7.53%	-42.13%	-2.94%	-3.80%	-5.43%	-	-
Horiz. %	55.71%	54.95%	51.10%	88.31%	90.98%	94.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	602,339	589,291	593,624	580,625	576,255	549,988	427,718	25.61%
YoY %	2.21%	-0.73%	2.24%	0.76%	4.78%	28.59%	-	-
Horiz. %	140.83%	137.78%	138.79%	135.75%	134.73%	128.59%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	38,711	40,730	-	43,330	57,769	60,154	-	-
YoY %	-4.96%	0.00%	-	-24.99%	-3.96%	0.00%	-	-
Horiz. %	64.35%	67.71%	-	72.03%	96.04%	100.00%	-	-
Div Payout %	68.31%	77.05%	-	51.96%	63.74%	68.23%	-	-
YoY %	-11.34%	0.00%	-	-18.48%	-6.58%	0.00%	-	-
Horiz. %	100.12%	112.93%	-	76.15%	93.42%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	602,339	589,291	593,624	580,625	576,255	549,988	427,718	25.61%
YoY %	2.21%	-0.73%	2.24%	0.76%	4.78%	28.59%	-	-
Horiz. %	140.83%	137.78%	138.79%	135.75%	134.73%	128.59%	100.00%	-
NOSH	433,378	433,302	433,302	433,302	433,302	429,678	427,718	0.87%
YoY %	0.02%	0.00%	0.00%	0.00%	0.84%	0.46%	-	-
Horiz. %	101.32%	101.31%	101.31%	101.31%	101.31%	100.46%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	31.17%	29.99%	28.34%	29.63%	30.77%	29.42%	29.30%	-
YoY %	3.93%	5.82%	-4.35%	-3.70%	4.59%	0.41%	-	-
Horiz. %	106.38%	102.35%	96.72%	101.13%	105.02%	100.41%	100.00%	-
ROE	9.41%	8.97%	7.65%	14.36%	15.73%	16.03%	21.78%	-
YoY %	4.91%	17.25%	-46.73%	-8.71%	-1.87%	-26.40%	-	-
Horiz. %	43.20%	41.18%	35.12%	65.93%	72.22%	73.60%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	41.99	40.72	37.00	65.10	68.18	70.09	74.34	-31.64%
YoY %	3.12%	10.05%	-43.16%	-4.52%	-2.73%	-5.72%	-	-
Horiz. %	56.48%	54.78%	49.77%	87.57%	91.71%	94.28%	100.00%	-
EPS	13.08	12.20	10.48	19.33	21.04	20.52	21.76	-28.75%
YoY %	7.21%	16.41%	-45.78%	-8.13%	2.53%	-5.70%	-	-
Horiz. %	60.11%	56.07%	48.16%	88.83%	96.69%	94.30%	100.00%	-
DPS	8.93	9.40	0.00	10.00	13.33	14.00	0.00	-
YoY %	-5.00%	0.00%	0.00%	-24.98%	-4.79%	0.00%	-	-
Horiz. %	63.79%	67.14%	0.00%	71.43%	95.21%	100.00%	-	-
NAPS	1.39	1.36	1.37	1.34	1.33	1.28	1.00	24.52%
YoY %	2.21%	-0.73%	2.24%	0.75%	3.91%	28.00%	-	-
Horiz. %	139.00%	136.00%	137.00%	134.00%	133.00%	128.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 433,302
RPS	41.42	40.16	36.49	64.21	67.25	68.56	72.38	-31.04%
YoY %	3.14%	10.06%	-43.17%	-4.52%	-1.91%	-5.28%	-	-
Horiz. %	57.23%	55.48%	50.41%	88.71%	92.91%	94.72%	100.00%	-
EPS	12.90	12.03	10.34	18.98	20.63	20.07	21.21	-28.19%
YoY %	7.23%	16.34%	-45.52%	-8.00%	2.79%	-5.37%	-	-
Horiz. %	60.82%	56.72%	48.75%	89.49%	97.27%	94.63%	100.00%	-
DPS	8.81	9.27	0.00	9.86	13.15	13.69	0.00	-
YoY %	-4.96%	0.00%	0.00%	-25.02%	-3.94%	0.00%	-	-
Horiz. %	64.35%	67.71%	0.00%	72.02%	96.06%	100.00%	-	-
NAPS	1.3711	1.3414	1.3513	1.3217	1.3117	1.2519	0.9736	25.61%
YoY %	2.21%	-0.73%	2.24%	0.76%	4.78%	28.58%	-	-
Horiz. %	140.83%	137.78%	138.79%	135.75%	134.73%	128.58%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.905	0.815	0.80	1.02	1.13	1.43	1.48	-
P/RPS	2.16	2.00	2.16	1.57	1.66	2.04	1.99	5.61%
YoY %	8.00%	-7.41%	37.58%	-5.42%	-18.63%	2.51%	-	-
Horiz. %	108.54%	100.50%	108.54%	78.89%	83.42%	102.51%	100.00%	-
P/EPS	6.92	6.68	7.63	5.30	5.40	6.97	6.79	1.27%
YoY %	3.59%	-12.45%	43.96%	-1.85%	-22.53%	2.65%	-	-
Horiz. %	101.91%	98.38%	112.37%	78.06%	79.53%	102.65%	100.00%	-
EY	14.45	14.97	13.10	18.87	18.51	14.35	14.72	-1.22%
YoY %	-3.47%	14.27%	-30.58%	1.94%	28.99%	-2.51%	-	-
Horiz. %	98.17%	101.70%	88.99%	128.19%	125.75%	97.49%	100.00%	-
DY	9.87	11.53	0.00	9.80	11.80	9.79	0.00	-
YoY %	-14.40%	0.00%	0.00%	-16.95%	20.53%	0.00%	-	-
Horiz. %	100.82%	117.77%	0.00%	100.10%	120.53%	100.00%	-	-
P/NAPS	0.65	0.60	0.58	0.76	0.85	1.12	1.48	-42.19%
YoY %	8.33%	3.45%	-23.68%	-10.59%	-24.11%	-24.32%	-	-
Horiz. %	43.92%	40.54%	39.19%	51.35%	57.43%	75.68%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	21/08/18	28/05/18	27/02/18	22/11/17	23/08/17	18/05/17	-
Price	0.79	0.99	0.825	0.885	1.01	1.22	1.54	-
P/RPS	1.88	2.43	2.23	1.36	1.48	1.74	2.07	-6.21%
YoY %	-22.63%	8.97%	63.97%	-8.11%	-14.94%	-15.94%	-	-
Horiz. %	90.82%	117.39%	107.73%	65.70%	71.50%	84.06%	100.00%	-
P/EPS	6.04	8.11	7.87	4.60	4.83	5.95	7.07	-9.95%
YoY %	-25.52%	3.05%	71.09%	-4.76%	-18.82%	-15.84%	-	-
Horiz. %	85.43%	114.71%	111.32%	65.06%	68.32%	84.16%	100.00%	-
EY	16.55	12.32	12.71	21.75	20.71	16.82	14.14	11.05%
YoY %	34.33%	-3.07%	-41.56%	5.02%	23.13%	18.95%	-	-
Horiz. %	117.04%	87.13%	89.89%	153.82%	146.46%	118.95%	100.00%	-
DY	11.31	9.49	0.00	11.30	13.20	11.48	0.00	-
YoY %	19.18%	0.00%	0.00%	-14.39%	14.98%	0.00%	-	-
Horiz. %	98.52%	82.67%	0.00%	98.43%	114.98%	100.00%	-	-
P/NAPS	0.57	0.73	0.60	0.66	0.76	0.95	1.54	-48.41%
YoY %	-21.92%	21.67%	-9.09%	-13.16%	-20.00%	-38.31%	-	-
Horiz. %	37.01%	47.40%	38.96%	42.86%	49.35%	61.69%	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