[TANJONG] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 65.09%
YoY- -4.75%
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 3,898,111 3,948,725 3,952,736 3,915,276 3,693,855 3,515,085 3,299,602 11.71%
PBT 953,252 1,046,069 1,063,942 1,077,456 748,836 800,818 922,974 2.16%
Tax -204,713 -218,560 -219,632 -212,192 -200,260 -126,233 -137,462 30.31%
NP 748,539 827,509 844,310 865,264 548,576 674,585 785,512 -3.15%
-
NP to SH 676,773 734,272 745,882 765,652 463,769 579,708 675,308 0.14%
-
Tax Rate 21.48% 20.89% 20.64% 19.69% 26.74% 15.76% 14.89% -
Total Cost 3,149,572 3,121,216 3,108,426 3,050,012 3,145,279 2,840,500 2,514,090 16.16%
-
Net Worth 4,278,472 4,153,669 4,202,038 3,975,841 3,705,796 4,137,315 3,988,293 4.78%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 403,249 282,288 282,286 282,260 362,918 282,272 282,285 26.75%
Div Payout % 59.58% 38.44% 37.85% 36.87% 78.25% 48.69% 41.80% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 4,278,472 4,153,669 4,202,038 3,975,841 3,705,796 4,137,315 3,988,293 4.78%
NOSH 403,249 403,268 403,266 403,229 403,242 403,247 403,265 -0.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 19.20% 20.96% 21.36% 22.10% 14.85% 19.19% 23.81% -
ROE 15.82% 17.68% 17.75% 19.26% 12.51% 14.01% 16.93% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 966.68 979.18 980.18 970.98 916.04 871.70 818.22 11.72%
EPS 167.83 182.08 184.96 189.88 115.01 143.76 167.46 0.14%
DPS 100.00 70.00 70.00 70.00 90.00 70.00 70.00 26.76%
NAPS 10.61 10.30 10.42 9.86 9.19 10.26 9.89 4.78%
Adjusted Per Share Value based on latest NOSH - 403,229
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 966.62 979.17 980.17 970.88 915.97 871.64 818.21 11.71%
EPS 167.82 182.08 184.96 189.86 115.00 143.75 167.46 0.14%
DPS 99.99 70.00 70.00 69.99 89.99 70.00 70.00 26.75%
NAPS 10.6094 10.2999 10.4199 9.859 9.1893 10.2594 9.8898 4.78%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 17.36 15.16 15.20 14.10 13.50 11.80 13.10 -
P/RPS 1.80 1.55 1.55 1.45 1.47 1.35 1.60 8.14%
P/EPS 10.34 8.33 8.22 7.43 11.74 8.21 7.82 20.40%
EY 9.67 12.01 12.17 13.47 8.52 12.18 12.78 -16.92%
DY 5.76 4.62 4.61 4.96 6.67 5.93 5.34 5.16%
P/NAPS 1.64 1.47 1.46 1.43 1.47 1.15 1.32 15.52%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 11/12/09 30/09/09 29/06/09 31/03/09 11/12/08 25/09/08 -
Price 17.74 16.44 15.00 13.70 13.80 13.20 12.90 -
P/RPS 1.84 1.68 1.53 1.41 1.51 1.51 1.58 10.65%
P/EPS 10.57 9.03 8.11 7.22 12.00 9.18 7.70 23.44%
EY 9.46 11.08 12.33 13.86 8.33 10.89 12.98 -18.96%
DY 5.64 4.26 4.67 5.11 6.52 5.30 5.43 2.55%
P/NAPS 1.67 1.60 1.44 1.39 1.50 1.29 1.30 18.11%

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

Post a Comment