[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 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