[TANJONG] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Oct-2006 [#3]

Profit Trend

QoQ- 16.1%

YoY- 24.31%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	2,486,828	2,392,732	2,437,339	2,424,969	2,299,468	2,212,280	1,965,293	17.03%
YoY %	3.93%	-1.83%	0.51%	5.46%	3.94%	12.57%	-	-
Horiz. %	126.54%	121.75%	124.02%	123.39%	117.00%	112.57%	100.00%	-
PBT	644,528	629,108	688,246	626,054	524,706	623,420	501,167	18.31%
YoY %	2.45%	-8.59%	9.93%	19.32%	-15.83%	24.39%	-	-
Horiz. %	128.61%	125.53%	137.33%	124.92%	104.70%	124.39%	100.00%	-
Tax	-173,028	-175,740	-151,457	-140,698	-107,126	-111,184	-132,051	19.80%
YoY %	1.54%	-16.03%	-7.65%	-31.34%	3.65%	15.80%	-	-
Horiz. %	131.03%	133.08%	114.70%	106.55%	81.12%	84.20%	100.00%	-
NP	471,500	453,368	536,789	485,356	417,580	512,236	369,116	17.78%
YoY %	4.00%	-15.54%	10.60%	16.23%	-18.48%	38.77%	-	-
Horiz. %	127.74%	122.83%	145.43%	131.49%	113.13%	138.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	462,928	445,120	509,527	477,750	411,510	507,956	374,494	15.22%
YoY %	4.00%	-12.64%	6.65%	16.10%	-18.99%	35.64%	-	-
Horiz. %	123.61%	118.86%	136.06%	127.57%	109.88%	135.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	27.93%	22.01%	22.47%	20.42%	17.83%	26.35%	-
YoY %	-3.87%	26.90%	-2.05%	10.04%	14.53%	-32.33%	-	-
Horiz. %	101.90%	106.00%	83.53%	85.28%	77.50%	67.67%	100.00%	-
Total Cost	2,015,328	1,939,364	1,900,550	1,939,613	1,881,888	1,700,044	1,596,177	16.86%
YoY %	3.92%	2.04%	-2.01%	3.07%	10.70%	6.51%	-	-
Horiz. %	126.26%	121.50%	119.07%	121.52%	117.90%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,451,797	3,402,909	3,330,979	2,972,162	2,927,834	2,867,233	3,036,437	8.94%
YoY %	1.44%	2.16%	12.07%	1.51%	2.11%	-5.57%	-	-
Horiz. %	113.68%	112.07%	109.70%	97.88%	96.42%	94.43%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	225,818	225,785	330,678	193,573	193,575	193,568	282,271	-13.85%
YoY %	0.01%	-31.72%	70.83%	-0.00%	0.00%	-31.42%	-	-
Horiz. %	80.00%	79.99%	117.15%	68.58%	68.58%	68.58%	100.00%	-
Div Payout %	48.78%	50.72%	64.90%	40.52%	47.04%	38.11%	75.37%	-
YoY %	-3.82%	-21.85%	60.17%	-13.86%	23.43%	-49.44%	-	-
Horiz. %	64.72%	67.29%	86.11%	53.76%	62.41%	50.56%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	3,451,797	3,402,909	3,330,979	2,972,162	2,927,834	2,867,233	3,036,437	8.94%
YoY %	1.44%	2.16%	12.07%	1.51%	2.11%	-5.57%	-	-
Horiz. %	113.68%	112.07%	109.70%	97.88%	96.42%	94.43%	100.00%	-
NOSH	403,247	403,188	403,266	403,278	403,283	403,267	403,245	0.00%
YoY %	0.01%	-0.02%	-0.00%	-0.00%	0.00%	0.01%	-	-
Horiz. %	100.00%	99.99%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	18.96%	18.95%	22.02%	20.01%	18.16%	23.15%	18.78%	-
YoY %	0.05%	-13.94%	10.04%	10.19%	-21.56%	23.27%	-	-
Horiz. %	100.96%	100.91%	117.25%	106.55%	96.70%	123.27%	100.00%	-
ROE	13.41%	13.08%	15.30%	16.07%	14.06%	17.72%	12.33%	-
YoY %	2.52%	-14.51%	-4.79%	14.30%	-20.65%	43.71%	-	-
Horiz. %	108.76%	106.08%	124.09%	130.33%	114.03%	143.71%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	616.70	593.45	604.40	601.31	570.19	548.59	487.37	17.03%
YoY %	3.92%	-1.81%	0.51%	5.46%	3.94%	12.56%	-	-
Horiz. %	126.54%	121.77%	124.01%	123.38%	116.99%	112.56%	100.00%	-
EPS	114.80	110.40	126.35	118.47	102.04	125.96	92.87	15.22%
YoY %	3.99%	-12.62%	6.65%	16.10%	-18.99%	35.63%	-	-
Horiz. %	123.61%	118.88%	136.05%	127.57%	109.87%	135.63%	100.00%	-
DPS	56.00	56.00	82.00	48.00	48.00	48.00	70.00	-13.85%
YoY %	0.00%	-31.71%	70.83%	0.00%	0.00%	-31.43%	-	-
Horiz. %	80.00%	80.00%	117.14%	68.57%	68.57%	68.57%	100.00%	-
NAPS	8.56	8.44	8.26	7.37	7.26	7.11	7.53	8.94%
YoY %	1.42%	2.18%	12.08%	1.52%	2.11%	-5.58%	-	-
Horiz. %	113.68%	112.08%	109.69%	97.88%	96.41%	94.42%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,272
RPS	616.66	593.33	604.39	601.32	570.20	548.58	487.34	17.03%
YoY %	3.93%	-1.83%	0.51%	5.46%	3.94%	12.57%	-	-
Horiz. %	126.54%	121.75%	124.02%	123.39%	117.00%	112.57%	100.00%	-
EPS	114.79	110.38	126.35	118.47	102.04	125.96	92.86	15.22%
YoY %	4.00%	-12.64%	6.65%	16.10%	-18.99%	35.65%	-	-
Horiz. %	123.62%	118.87%	136.07%	127.58%	109.89%	135.65%	100.00%	-
DPS	56.00	55.99	82.00	48.00	48.00	48.00	70.00	-13.85%
YoY %	0.02%	-31.72%	70.83%	0.00%	0.00%	-31.43%	-	-
Horiz. %	80.00%	79.99%	117.14%	68.57%	68.57%	68.57%	100.00%	-
NAPS	8.5595	8.4383	8.2599	7.3701	7.2602	7.1099	7.5295	8.94%
YoY %	1.44%	2.16%	12.07%	1.51%	2.11%	-5.57%	-	-
Horiz. %	113.68%	112.07%	109.70%	97.88%	96.42%	94.43%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	17.70	16.80	14.80	12.10	13.80	14.30	14.80	-
P/RPS	2.87	2.83	2.45	2.01	2.42	2.61	3.04	-3.77%
YoY %	1.41%	15.51%	21.89%	-16.94%	-7.28%	-14.14%	-	-
Horiz. %	94.41%	93.09%	80.59%	66.12%	79.61%	85.86%	100.00%	-
P/EPS	15.42	15.22	11.71	10.21	13.52	11.35	15.94	-2.19%
YoY %	1.31%	29.97%	14.69%	-24.48%	19.12%	-28.80%	-	-
Horiz. %	96.74%	95.48%	73.46%	64.05%	84.82%	71.20%	100.00%	-
EY	6.49	6.57	8.54	9.79	7.39	8.81	6.28	2.22%
YoY %	-1.22%	-23.07%	-12.77%	32.48%	-16.12%	40.29%	-	-
Horiz. %	103.34%	104.62%	135.99%	155.89%	117.68%	140.29%	100.00%	-
DY	3.16	3.33	5.54	3.97	3.48	3.36	4.73	-23.63%
YoY %	-5.11%	-39.89%	39.55%	14.08%	3.57%	-28.96%	-	-
Horiz. %	66.81%	70.40%	117.12%	83.93%	73.57%	71.04%	100.00%	-
P/NAPS	2.07	1.99	1.79	1.64	1.90	2.01	1.97	3.36%
YoY %	4.02%	11.17%	9.15%	-13.68%	-5.47%	2.03%	-	-
Horiz. %	105.08%	101.02%	90.86%	83.25%	96.45%	102.03%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	25/09/07	25/06/07	22/03/07	15/12/06	27/09/06	21/06/06	28/03/06	-
Price	18.40	19.10	15.10	13.00	12.70	13.10	14.80	-
P/RPS	2.98	3.22	2.50	2.16	2.23	2.39	3.04	-1.32%
YoY %	-7.45%	28.80%	15.74%	-3.14%	-6.69%	-21.38%	-	-
Horiz. %	98.03%	105.92%	82.24%	71.05%	73.36%	78.62%	100.00%	-
P/EPS	16.03	17.30	11.95	10.97	12.45	10.40	15.94	0.37%
YoY %	-7.34%	44.77%	8.93%	-11.89%	19.71%	-34.76%	-	-
Horiz. %	100.56%	108.53%	74.97%	68.82%	78.11%	65.24%	100.00%	-
EY	6.24	5.78	8.37	9.11	8.03	9.62	6.28	-0.42%
YoY %	7.96%	-30.94%	-8.12%	13.45%	-16.53%	53.18%	-	-
Horiz. %	99.36%	92.04%	133.28%	145.06%	127.87%	153.18%	100.00%	-
DY	3.04	2.93	5.43	3.69	3.78	3.66	4.73	-25.58%
YoY %	3.75%	-46.04%	47.15%	-2.38%	3.28%	-22.62%	-	-
Horiz. %	64.27%	61.95%	114.80%	78.01%	79.92%	77.38%	100.00%	-
P/NAPS	2.15	2.26	1.83	1.76	1.75	1.84	1.97	6.01%
YoY %	-4.87%	23.50%	3.98%	0.57%	-4.89%	-6.60%	-	-
Horiz. %	109.14%	114.72%	92.89%	89.34%	88.83%	93.40%	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