[TANJONG] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

30-Sep-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

31-Jul-2009 [#2]

Profit Trend

QoQ- -2.58%

YoY- 10.45%

Quarter Report

TplcAnn 2QtrFY10_Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Annualized Quarter Result
Revenue	3,783,088	3,898,111	3,948,725	3,952,736	3,915,276	3,693,855	3,515,085	5.03%
YoY %	-2.95%	-1.28%	-0.10%	0.96%	5.99%	5.09%	-	-
Horiz. %	107.62%	110.90%	112.34%	112.45%	111.38%	105.09%	100.00%	-
PBT	969,040	953,252	1,046,069	1,063,942	1,077,456	748,836	800,818	13.59%
YoY %	1.66%	-8.87%	-1.68%	-1.25%	43.88%	-6.49%	-	-
Horiz. %	121.01%	119.03%	130.63%	132.86%	134.54%	93.51%	100.00%	-
Tax	-195,388	-204,713	-218,560	-219,632	-212,192	-200,260	-126,233	33.91%
YoY %	4.56%	6.34%	0.49%	-3.51%	-5.96%	-58.64%	-	-
Horiz. %	154.78%	162.17%	173.14%	173.99%	168.10%	158.64%	100.00%	-
NP	773,652	748,539	827,509	844,310	865,264	548,576	674,585	9.59%
YoY %	3.35%	-9.54%	-1.99%	-2.42%	57.73%	-18.68%	-	-
Horiz. %	114.69%	110.96%	122.67%	125.16%	128.27%	81.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	708,952	676,773	734,272	745,882	765,652	463,769	579,708	14.40%
YoY %	4.75%	-7.83%	-1.56%	-2.58%	65.09%	-20.00%	-	-
Horiz. %	122.29%	116.74%	126.66%	128.67%	132.08%	80.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.16%	21.48%	20.89%	20.64%	19.69%	26.74%	15.76%	-
YoY %	-6.15%	2.82%	1.21%	4.82%	-26.36%	69.67%	-	-
Horiz. %	127.92%	136.29%	132.55%	130.96%	124.94%	169.67%	100.00%	-
Total Cost	3,009,436	3,149,572	3,121,216	3,108,426	3,050,012	3,145,279	2,840,500	3.93%
YoY %	-4.45%	0.91%	0.41%	1.92%	-3.03%	10.73%	-	-
Horiz. %	105.95%	110.88%	109.88%	109.43%	107.38%	110.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,270,649	4,278,472	4,153,669	4,202,038	3,975,841	3,705,796	4,137,315	2.14%
YoY %	-0.18%	3.00%	-1.15%	5.69%	7.29%	-10.43%	-	-
Horiz. %	103.22%	103.41%	100.40%	101.56%	96.10%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Dividend
Div	322,617	403,249	282,288	282,286	282,260	362,918	282,272	9.34%
YoY %	-20.00%	42.85%	0.00%	0.01%	-22.22%	28.57%	-	-
Horiz. %	114.29%	142.86%	100.01%	100.00%	100.00%	128.57%	100.00%	-
Div Payout %	45.51%	59.58%	38.44%	37.85%	36.87%	78.25%	48.69%	-
YoY %	-23.62%	54.99%	1.56%	2.66%	-52.88%	60.71%	-	-
Horiz. %	93.47%	122.37%	78.95%	77.74%	75.72%	160.71%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Equity
Net Worth	4,270,649	4,278,472	4,153,669	4,202,038	3,975,841	3,705,796	4,137,315	2.14%
YoY %	-0.18%	3.00%	-1.15%	5.69%	7.29%	-10.43%	-	-
Horiz. %	103.22%	103.41%	100.40%	101.56%	96.10%	89.57%	100.00%	-
NOSH	403,271	403,249	403,268	403,266	403,229	403,242	403,247	0.00%
YoY %	0.01%	-0.00%	0.00%	0.01%	-0.00%	-0.00%	-	-
Horiz. %	100.01%	100.00%	100.01%	100.00%	100.00%	100.00%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Ratio Analysis
NP Margin	20.45%	19.20%	20.96%	21.36%	22.10%	14.85%	19.19%	-
YoY %	6.51%	-8.40%	-1.87%	-3.35%	48.82%	-22.62%	-	-
Horiz. %	106.57%	100.05%	109.22%	111.31%	115.16%	77.38%	100.00%	-
ROE	16.60%	15.82%	17.68%	17.75%	19.26%	12.51%	14.01%	-
YoY %	4.93%	-10.52%	-0.39%	-7.84%	53.96%	-10.71%	-	-
Horiz. %	118.49%	112.92%	126.20%	126.70%	137.47%	89.29%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Per Share
RPS	938.10	966.68	979.18	980.18	970.98	916.04	871.70	5.02%
YoY %	-2.96%	-1.28%	-0.10%	0.95%	6.00%	5.09%	-	-
Horiz. %	107.62%	110.90%	112.33%	112.44%	111.39%	105.09%	100.00%	-
EPS	175.80	167.83	182.08	184.96	189.88	115.01	143.76	14.39%
YoY %	4.75%	-7.83%	-1.56%	-2.59%	65.10%	-20.00%	-	-
Horiz. %	122.29%	116.74%	126.66%	128.66%	132.08%	80.00%	100.00%	-
DPS	80.00	100.00	70.00	70.00	70.00	90.00	70.00	9.33%
YoY %	-20.00%	42.86%	0.00%	0.00%	-22.22%	28.57%	-	-
Horiz. %	114.29%	142.86%	100.00%	100.00%	100.00%	128.57%	100.00%	-
NAPS	10.59	10.61	10.30	10.42	9.86	9.19	10.26	2.13%
YoY %	-0.19%	3.01%	-1.15%	5.68%	7.29%	-10.43%	-	-
Horiz. %	103.22%	103.41%	100.39%	101.56%	96.10%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,308
RPS	938.10	966.62	979.17	980.17	970.88	915.97	871.64	5.03%
YoY %	-2.95%	-1.28%	-0.10%	0.96%	5.99%	5.09%	-	-
Horiz. %	107.62%	110.90%	112.34%	112.45%	111.39%	105.09%	100.00%	-
EPS	175.80	167.82	182.08	184.96	189.86	115.00	143.75	14.40%
YoY %	4.76%	-7.83%	-1.56%	-2.58%	65.10%	-20.00%	-	-
Horiz. %	122.30%	116.74%	126.66%	128.67%	132.08%	80.00%	100.00%	-
DPS	80.00	99.99	70.00	70.00	69.99	89.99	70.00	9.33%
YoY %	-19.99%	42.84%	0.00%	0.01%	-22.22%	28.56%	-	-
Horiz. %	114.29%	142.84%	100.00%	100.00%	99.99%	128.56%	100.00%	-
NAPS	10.59	10.6094	10.2999	10.4199	9.859	9.1893	10.2594	2.14%
YoY %	-0.18%	3.00%	-1.15%	5.69%	7.29%	-10.43%	-	-
Horiz. %	103.22%	103.41%	100.39%	101.56%	96.10%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	-
Price	17.88	17.36	15.16	15.20	14.10	13.50	11.80	-
P/RPS	1.91	1.80	1.55	1.55	1.45	1.47	1.35	26.10%
YoY %	6.11%	16.13%	0.00%	6.90%	-1.36%	8.89%	-	-
Horiz. %	141.48%	133.33%	114.81%	114.81%	107.41%	108.89%	100.00%	-
P/EPS	10.17	10.34	8.33	8.22	7.43	11.74	8.21	15.38%
YoY %	-1.64%	24.13%	1.34%	10.63%	-36.71%	43.00%	-	-
Horiz. %	123.87%	125.94%	101.46%	100.12%	90.50%	143.00%	100.00%	-
EY	9.83	9.67	12.01	12.17	13.47	8.52	12.18	-13.35%
YoY %	1.65%	-19.48%	-1.31%	-9.65%	58.10%	-30.05%	-	-
Horiz. %	80.71%	79.39%	98.60%	99.92%	110.59%	69.95%	100.00%	-
DY	4.47	5.76	4.62	4.61	4.96	6.67	5.93	-17.21%
YoY %	-22.40%	24.68%	0.22%	-7.06%	-25.64%	12.48%	-	-
Horiz. %	75.38%	97.13%	77.91%	77.74%	83.64%	112.48%	100.00%	-
P/NAPS	1.69	1.64	1.47	1.46	1.43	1.47	1.15	29.34%
YoY %	3.05%	11.56%	0.68%	2.10%	-2.72%	27.83%	-	-
Horiz. %	146.96%	142.61%	127.83%	126.96%	124.35%	127.83%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Announcement Date
Date	30/06/10	24/03/10	11/12/09	30/09/09	29/06/09	31/03/09	11/12/08	-
Price	17.44	17.74	16.44	15.00	13.70	13.80	13.20	-
P/RPS	1.86	1.84	1.68	1.53	1.41	1.51	1.51	14.95%
YoY %	1.09%	9.52%	9.80%	8.51%	-6.62%	0.00%	-	-
Horiz. %	123.18%	121.85%	111.26%	101.32%	93.38%	100.00%	100.00%	-
P/EPS	9.92	10.57	9.03	8.11	7.22	12.00	9.18	5.31%
YoY %	-6.15%	17.05%	11.34%	12.33%	-39.83%	30.72%	-	-
Horiz. %	108.06%	115.14%	98.37%	88.34%	78.65%	130.72%	100.00%	-
EY	10.08	9.46	11.08	12.33	13.86	8.33	10.89	-5.03%
YoY %	6.55%	-14.62%	-10.14%	-11.04%	66.39%	-23.51%	-	-
Horiz. %	92.56%	86.87%	101.74%	113.22%	127.27%	76.49%	100.00%	-
DY	4.59	5.64	4.26	4.67	5.11	6.52	5.30	-9.16%
YoY %	-18.62%	32.39%	-8.78%	-8.61%	-21.63%	23.02%	-	-
Horiz. %	86.60%	106.42%	80.38%	88.11%	96.42%	123.02%	100.00%	-
P/NAPS	1.65	1.67	1.60	1.44	1.39	1.50	1.29	17.88%
YoY %	-1.20%	4.37%	11.11%	3.60%	-7.33%	16.28%	-	-
Horiz. %	127.91%	129.46%	124.03%	111.63%	107.75%	116.28%	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