[TANJONG] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

28-Sep-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Jul-2005 [#2]

Profit Trend

QoQ- 20.01%

YoY- 11.56%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Annualized Quarter Result
Revenue	2,212,280	1,965,293	1,984,661	2,046,516	2,070,356	2,952,027	2,920,481	-16.94%
YoY %	12.57%	-0.98%	-3.02%	-1.15%	-29.87%	1.08%	-	-
Horiz. %	75.75%	67.29%	67.96%	70.07%	70.89%	101.08%	100.00%	-
PBT	623,420	501,167	538,212	574,100	508,216	538,666	559,716	7.47%
YoY %	24.39%	-6.88%	-6.25%	12.96%	-5.65%	-3.76%	-	-
Horiz. %	111.38%	89.54%	96.16%	102.57%	90.80%	96.24%	100.00%	-
Tax	-111,184	-132,051	-162,102	-180,162	-171,876	-138,738	-172,009	-25.30%
YoY %	15.80%	18.54%	10.02%	-4.82%	-23.89%	19.34%	-	-
Horiz. %	64.64%	76.77%	94.24%	104.74%	99.92%	80.66%	100.00%	-
NP	512,236	369,116	376,109	393,938	336,340	399,928	387,706	20.46%
YoY %	38.77%	-1.86%	-4.53%	17.12%	-15.90%	3.15%	-	-
Horiz. %	132.12%	95.21%	97.01%	101.61%	86.75%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	507,956	374,494	384,310	403,658	336,340	399,928	387,706	19.79%
YoY %	35.64%	-2.55%	-4.79%	20.01%	-15.90%	3.15%	-	-
Horiz. %	131.02%	96.59%	99.12%	104.11%	86.75%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.83%	26.35%	30.12%	31.38%	33.82%	25.76%	30.73%	-
YoY %	-32.33%	-12.52%	-4.02%	-7.21%	31.29%	-16.17%	-	-
Horiz. %	58.02%	85.75%	98.01%	102.12%	110.06%	83.83%	100.00%	-
Total Cost	1,700,044	1,596,177	1,608,552	1,652,578	1,734,016	2,552,099	2,532,774	-23.39%
YoY %	6.51%	-0.77%	-2.66%	-4.70%	-32.06%	0.76%	-	-
Horiz. %	67.12%	63.02%	63.51%	65.25%	68.46%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,867,233	3,036,437	2,532,321	2,488,081	2,484,237	2,528,835	2,355,636	14.04%
YoY %	-5.57%	19.91%	1.78%	0.15%	-1.76%	7.35%	-	-
Horiz. %	121.72%	128.90%	107.50%	105.62%	105.46%	107.35%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Dividend
Div	193,568	282,271	193,553	193,562	193,576	280,536	170,640	8.79%
YoY %	-31.42%	45.84%	-0.00%	-0.01%	-31.00%	64.40%	-	-
Horiz. %	113.44%	165.42%	113.43%	113.43%	113.44%	164.40%	100.00%	-
Div Payout %	38.11%	75.37%	50.36%	47.95%	57.55%	70.15%	44.01%	-
YoY %	-49.44%	49.66%	5.03%	-16.68%	-17.96%	59.40%	-	-
Horiz. %	86.59%	171.26%	114.43%	108.95%	130.77%	159.40%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Equity
Net Worth	2,867,233	3,036,437	2,532,321	2,488,081	2,484,237	2,528,835	2,355,636	14.04%
YoY %	-5.57%	19.91%	1.78%	0.15%	-1.76%	7.35%	-	-
Horiz. %	121.72%	128.90%	107.50%	105.62%	105.46%	107.35%	100.00%	-
NOSH	403,267	403,245	403,235	403,254	403,285	400,766	399,938	0.55%
YoY %	0.01%	0.00%	-0.00%	-0.01%	0.63%	0.21%	-	-
Horiz. %	100.83%	100.83%	100.82%	100.83%	100.84%	100.21%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Ratio Analysis
NP Margin	23.15%	18.78%	18.95%	19.25%	16.25%	13.55%	13.28%	-
YoY %	23.27%	-0.90%	-1.56%	18.46%	19.93%	2.03%	-	-
Horiz. %	174.32%	141.42%	142.70%	144.95%	122.36%	102.03%	100.00%	-
ROE	17.72%	12.33%	15.18%	16.22%	13.54%	15.81%	16.46%	-
YoY %	43.71%	-18.77%	-6.41%	19.79%	-14.36%	-3.95%	-	-
Horiz. %	107.65%	74.91%	92.22%	98.54%	82.26%	96.05%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Per Share
RPS	548.59	487.37	492.18	507.50	513.37	736.60	730.23	-17.40%
YoY %	12.56%	-0.98%	-3.02%	-1.14%	-30.31%	0.87%	-	-
Horiz. %	75.13%	66.74%	67.40%	69.50%	70.30%	100.87%	100.00%	-
EPS	125.96	92.87	95.31	100.10	83.40	99.79	96.95	19.12%
YoY %	35.63%	-2.56%	-4.79%	20.02%	-16.42%	2.93%	-	-
Horiz. %	129.92%	95.79%	98.31%	103.25%	86.02%	102.93%	100.00%	-
DPS	48.00	70.00	48.00	48.00	48.00	70.00	42.67	8.18%
YoY %	-31.43%	45.83%	0.00%	0.00%	-31.43%	64.05%	-	-
Horiz. %	112.49%	164.05%	112.49%	112.49%	112.49%	164.05%	100.00%	-
NAPS	7.11	7.53	6.28	6.17	6.16	6.31	5.89	13.41%
YoY %	-5.58%	19.90%	1.78%	0.16%	-2.38%	7.13%	-	-
Horiz. %	120.71%	127.84%	106.62%	104.75%	104.58%	107.13%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,232
RPS	548.58	487.34	492.14	507.48	513.39	732.02	724.20	-16.94%
YoY %	12.57%	-0.98%	-3.02%	-1.15%	-29.87%	1.08%	-	-
Horiz. %	75.75%	67.29%	67.96%	70.07%	70.89%	101.08%	100.00%	-
EPS	125.96	92.86	95.30	100.10	83.40	99.17	96.14	19.79%
YoY %	35.65%	-2.56%	-4.80%	20.02%	-15.90%	3.15%	-	-
Horiz. %	131.02%	96.59%	99.13%	104.12%	86.75%	103.15%	100.00%	-
DPS	48.00	70.00	48.00	48.00	48.00	69.57	42.31	8.80%
YoY %	-31.43%	45.83%	0.00%	0.00%	-31.00%	64.43%	-	-
Horiz. %	113.45%	165.45%	113.45%	113.45%	113.45%	164.43%	100.00%	-
NAPS	7.1099	7.5295	6.2794	6.1697	6.1602	6.2708	5.8413	14.04%
YoY %	-5.57%	19.91%	1.78%	0.15%	-1.76%	7.35%	-	-
Horiz. %	121.72%	128.90%	107.50%	105.62%	105.46%	107.35%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	-
Price	14.30	14.80	14.70	14.00	8.25	8.25	8.25	-
P/RPS	2.61	3.04	2.99	2.76	1.61	1.12	1.13	75.00%
YoY %	-14.14%	1.67%	8.33%	71.43%	43.75%	-0.88%	-	-
Horiz. %	230.97%	269.03%	264.60%	244.25%	142.48%	99.12%	100.00%	-
P/EPS	11.35	15.94	15.42	13.99	9.89	8.27	8.51	21.22%
YoY %	-28.80%	3.37%	10.22%	41.46%	19.59%	-2.82%	-	-
Horiz. %	133.37%	187.31%	181.20%	164.39%	116.22%	97.18%	100.00%	-
EY	8.81	6.28	6.48	7.15	10.11	12.10	11.75	-17.51%
YoY %	40.29%	-3.09%	-9.37%	-29.28%	-16.45%	2.98%	-	-
Horiz. %	74.98%	53.45%	55.15%	60.85%	86.04%	102.98%	100.00%	-
DY	3.36	4.73	3.27	3.43	5.82	8.48	5.17	-25.02%
YoY %	-28.96%	44.65%	-4.66%	-41.07%	-31.37%	64.02%	-	-
Horiz. %	64.99%	91.49%	63.25%	66.34%	112.57%	164.02%	100.00%	-
P/NAPS	2.01	1.97	2.34	2.27	1.34	1.31	1.40	27.35%
YoY %	2.03%	-15.81%	3.08%	69.40%	2.29%	-6.43%	-	-
Horiz. %	143.57%	140.71%	167.14%	162.14%	95.71%	93.57%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	21/06/06	28/03/06	13/12/05	28/09/05	20/06/05	22/03/05	14/12/04	-
Price	13.10	14.80	15.00	14.50	13.60	8.25	8.25	-
P/RPS	2.39	3.04	3.05	2.86	2.65	1.12	1.13	64.99%
YoY %	-21.38%	-0.33%	6.64%	7.92%	136.61%	-0.88%	-	-
Horiz. %	211.50%	269.03%	269.91%	253.10%	234.51%	99.12%	100.00%	-
P/EPS	10.40	15.94	15.74	14.49	16.31	8.27	8.51	14.34%
YoY %	-34.76%	1.27%	8.63%	-11.16%	97.22%	-2.82%	-	-
Horiz. %	122.21%	187.31%	184.96%	170.27%	191.66%	97.18%	100.00%	-
EY	9.62	6.28	6.35	6.90	6.13	12.10	11.75	-12.51%
YoY %	53.18%	-1.10%	-7.97%	12.56%	-49.34%	2.98%	-	-
Horiz. %	81.87%	53.45%	54.04%	58.72%	52.17%	102.98%	100.00%	-
DY	3.66	4.73	3.20	3.31	3.53	8.48	5.17	-20.61%
YoY %	-22.62%	47.81%	-3.32%	-6.23%	-58.37%	64.02%	-	-
Horiz. %	70.79%	91.49%	61.90%	64.02%	68.28%	164.02%	100.00%	-
P/NAPS	1.84	1.97	2.39	2.35	2.21	1.31	1.40	20.04%
YoY %	-6.60%	-17.57%	1.70%	6.33%	68.70%	-6.43%	-	-
Horiz. %	131.43%	140.71%	170.71%	167.86%	157.86%	93.57%	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