[TANJONG] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

21-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

30-Apr-2006 [#1]

Profit Trend

QoQ- 35.64%

YoY- 51.02%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Annualized Quarter Result
Revenue	2,437,339	2,424,969	2,299,468	2,212,280	1,965,293	1,984,661	2,046,516	12.32%
YoY %	0.51%	5.46%	3.94%	12.57%	-0.98%	-3.02%	-	-
Horiz. %	119.10%	118.49%	112.36%	108.10%	96.03%	96.98%	100.00%	-
PBT	688,246	626,054	524,706	623,420	501,167	538,212	574,100	12.81%
YoY %	9.93%	19.32%	-15.83%	24.39%	-6.88%	-6.25%	-	-
Horiz. %	119.88%	109.05%	91.40%	108.59%	87.30%	93.75%	100.00%	-
Tax	-151,457	-140,698	-107,126	-111,184	-132,051	-162,102	-180,162	-10.89%
YoY %	-7.65%	-31.34%	3.65%	15.80%	18.54%	10.02%	-	-
Horiz. %	84.07%	78.10%	59.46%	61.71%	73.30%	89.98%	100.00%	-
NP	536,789	485,356	417,580	512,236	369,116	376,109	393,938	22.83%
YoY %	10.60%	16.23%	-18.48%	38.77%	-1.86%	-4.53%	-	-
Horiz. %	136.26%	123.21%	106.00%	130.03%	93.70%	95.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	509,527	477,750	411,510	507,956	374,494	384,310	403,658	16.74%
YoY %	6.65%	16.10%	-18.99%	35.64%	-2.55%	-4.79%	-	-
Horiz. %	126.23%	118.36%	101.95%	125.84%	92.78%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	22.47%	20.42%	17.83%	26.35%	30.12%	31.38%	-
YoY %	-2.05%	10.04%	14.53%	-32.33%	-12.52%	-4.02%	-	-
Horiz. %	70.14%	71.61%	65.07%	56.82%	83.97%	95.98%	100.00%	-
Total Cost	1,900,550	1,939,613	1,881,888	1,700,044	1,596,177	1,608,552	1,652,578	9.74%
YoY %	-2.01%	3.07%	10.70%	6.51%	-0.77%	-2.66%	-	-
Horiz. %	115.01%	117.37%	113.88%	102.87%	96.59%	97.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,330,979	2,972,162	2,927,834	2,867,233	3,036,437	2,532,321	2,488,081	21.40%
YoY %	12.07%	1.51%	2.11%	-5.57%	19.91%	1.78%	-	-
Horiz. %	133.88%	119.46%	117.67%	115.24%	122.04%	101.78%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	330,678	193,573	193,575	193,568	282,271	193,553	193,562	42.76%
YoY %	70.83%	-0.00%	0.00%	-31.42%	45.84%	-0.00%	-	-
Horiz. %	170.84%	100.01%	100.01%	100.00%	145.83%	100.00%	100.00%	-
Div Payout %	64.90%	40.52%	47.04%	38.11%	75.37%	50.36%	47.95%	-
YoY %	60.17%	-13.86%	23.43%	-49.44%	49.66%	5.03%	-	-
Horiz. %	135.35%	84.50%	98.10%	79.48%	157.18%	105.03%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	3,330,979	2,972,162	2,927,834	2,867,233	3,036,437	2,532,321	2,488,081	21.40%
YoY %	12.07%	1.51%	2.11%	-5.57%	19.91%	1.78%	-	-
Horiz. %	133.88%	119.46%	117.67%	115.24%	122.04%	101.78%	100.00%	-
NOSH	403,266	403,278	403,283	403,267	403,245	403,235	403,254	0.00%
YoY %	-0.00%	-0.00%	0.00%	0.01%	0.00%	-0.00%	-	-
Horiz. %	100.00%	100.01%	100.01%	100.00%	100.00%	100.00%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	22.02%	20.01%	18.16%	23.15%	18.78%	18.95%	19.25%	-
YoY %	10.04%	10.19%	-21.56%	23.27%	-0.90%	-1.56%	-	-
Horiz. %	114.39%	103.95%	94.34%	120.26%	97.56%	98.44%	100.00%	-
ROE	15.30%	16.07%	14.06%	17.72%	12.33%	15.18%	16.22%	-
YoY %	-4.79%	14.30%	-20.65%	43.71%	-18.77%	-6.41%	-	-
Horiz. %	94.33%	99.08%	86.68%	109.25%	76.02%	93.59%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	604.40	601.31	570.19	548.59	487.37	492.18	507.50	12.31%
YoY %	0.51%	5.46%	3.94%	12.56%	-0.98%	-3.02%	-	-
Horiz. %	119.09%	118.48%	112.35%	108.10%	96.03%	96.98%	100.00%	-
EPS	126.35	118.47	102.04	125.96	92.87	95.31	100.10	16.74%
YoY %	6.65%	16.10%	-18.99%	35.63%	-2.56%	-4.79%	-	-
Horiz. %	126.22%	118.35%	101.94%	125.83%	92.78%	95.21%	100.00%	-
DPS	82.00	48.00	48.00	48.00	70.00	48.00	48.00	42.76%
YoY %	70.83%	0.00%	0.00%	-31.43%	45.83%	0.00%	-	-
Horiz. %	170.83%	100.00%	100.00%	100.00%	145.83%	100.00%	100.00%	-
NAPS	8.26	7.37	7.26	7.11	7.53	6.28	6.17	21.40%
YoY %	12.08%	1.52%	2.11%	-5.58%	19.90%	1.78%	-	-
Horiz. %	133.87%	119.45%	117.67%	115.24%	122.04%	101.78%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 403,267
RPS	604.39	601.32	570.20	548.58	487.34	492.14	507.48	12.32%
YoY %	0.51%	5.46%	3.94%	12.57%	-0.98%	-3.02%	-	-
Horiz. %	119.10%	118.49%	112.36%	108.10%	96.03%	96.98%	100.00%	-
EPS	126.35	118.47	102.04	125.96	92.86	95.30	100.10	16.74%
YoY %	6.65%	16.10%	-18.99%	35.65%	-2.56%	-4.80%	-	-
Horiz. %	126.22%	118.35%	101.94%	125.83%	92.77%	95.20%	100.00%	-
DPS	82.00	48.00	48.00	48.00	70.00	48.00	48.00	42.76%
YoY %	70.83%	0.00%	0.00%	-31.43%	45.83%	0.00%	-	-
Horiz. %	170.83%	100.00%	100.00%	100.00%	145.83%	100.00%	100.00%	-
NAPS	8.2599	7.3701	7.2602	7.1099	7.5295	6.2794	6.1697	21.40%
YoY %	12.07%	1.51%	2.11%	-5.57%	19.91%	1.78%	-	-
Horiz. %	133.88%	119.46%	117.68%	115.24%	122.04%	101.78%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	14.80	12.10	13.80	14.30	14.80	14.70	14.00	-
P/RPS	2.45	2.01	2.42	2.61	3.04	2.99	2.76	-7.61%
YoY %	21.89%	-16.94%	-7.28%	-14.14%	1.67%	8.33%	-	-
Horiz. %	88.77%	72.83%	87.68%	94.57%	110.14%	108.33%	100.00%	-
P/EPS	11.71	10.21	13.52	11.35	15.94	15.42	13.99	-11.15%
YoY %	14.69%	-24.48%	19.12%	-28.80%	3.37%	10.22%	-	-
Horiz. %	83.70%	72.98%	96.64%	81.13%	113.94%	110.22%	100.00%	-
EY	8.54	9.79	7.39	8.81	6.28	6.48	7.15	12.53%
YoY %	-12.77%	32.48%	-16.12%	40.29%	-3.09%	-9.37%	-	-
Horiz. %	119.44%	136.92%	103.36%	123.22%	87.83%	90.63%	100.00%	-
DY	5.54	3.97	3.48	3.36	4.73	3.27	3.43	37.54%
YoY %	39.55%	14.08%	3.57%	-28.96%	44.65%	-4.66%	-	-
Horiz. %	161.52%	115.74%	101.46%	97.96%	137.90%	95.34%	100.00%	-
P/NAPS	1.79	1.64	1.90	2.01	1.97	2.34	2.27	-14.61%
YoY %	9.15%	-13.68%	-5.47%	2.03%	-15.81%	3.08%	-	-
Horiz. %	78.85%	72.25%	83.70%	88.55%	86.78%	103.08%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	22/03/07	15/12/06	27/09/06	21/06/06	28/03/06	13/12/05	28/09/05	-
Price	15.10	13.00	12.70	13.10	14.80	15.00	14.50	-
P/RPS	2.50	2.16	2.23	2.39	3.04	3.05	2.86	-8.55%
YoY %	15.74%	-3.14%	-6.69%	-21.38%	-0.33%	6.64%	-	-
Horiz. %	87.41%	75.52%	77.97%	83.57%	106.29%	106.64%	100.00%	-
P/EPS	11.95	10.97	12.45	10.40	15.94	15.74	14.49	-12.02%
YoY %	8.93%	-11.89%	19.71%	-34.76%	1.27%	8.63%	-	-
Horiz. %	82.47%	75.71%	85.92%	71.77%	110.01%	108.63%	100.00%	-
EY	8.37	9.11	8.03	9.62	6.28	6.35	6.90	13.70%
YoY %	-8.12%	13.45%	-16.53%	53.18%	-1.10%	-7.97%	-	-
Horiz. %	121.30%	132.03%	116.38%	139.42%	91.01%	92.03%	100.00%	-
DY	5.43	3.69	3.78	3.66	4.73	3.20	3.31	38.97%
YoY %	47.15%	-2.38%	3.28%	-22.62%	47.81%	-3.32%	-	-
Horiz. %	164.05%	111.48%	114.20%	110.57%	142.90%	96.68%	100.00%	-
P/NAPS	1.83	1.76	1.75	1.84	1.97	2.39	2.35	-15.31%
YoY %	3.98%	0.57%	-4.89%	-6.60%	-17.57%	1.70%	-	-
Horiz. %	77.87%	74.89%	74.47%	78.30%	83.83%	101.70%	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