[TANJONG] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Oct-2007 [#3]

Profit Trend

QoQ- 17.11%

YoY- 13.47%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Annualized Quarter Result
Revenue	3,299,602	3,238,060	2,721,645	2,580,598	2,486,828	2,392,732	2,437,339	22.39%
YoY %	1.90%	18.97%	5.47%	3.77%	3.93%	-1.83%	-	-
Horiz. %	135.38%	132.85%	111.66%	105.88%	102.03%	98.17%	100.00%	-
PBT	922,974	1,084,600	773,478	747,752	644,528	629,108	688,246	21.63%
YoY %	-14.90%	40.22%	3.44%	16.02%	2.45%	-8.59%	-	-
Horiz. %	134.11%	157.59%	112.38%	108.65%	93.65%	91.41%	100.00%	-
Tax	-137,462	-161,864	-195,258	-197,989	-173,028	-175,740	-151,457	-6.26%
YoY %	15.08%	17.10%	1.38%	-14.43%	1.54%	-16.03%	-	-
Horiz. %	90.76%	106.87%	128.92%	130.72%	114.24%	116.03%	100.00%	-
NP	785,512	922,736	578,220	549,762	471,500	453,368	536,789	28.92%
YoY %	-14.87%	59.58%	5.18%	16.60%	4.00%	-15.54%	-	-
Horiz. %	146.34%	171.90%	107.72%	102.42%	87.84%	84.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	675,308	803,868	554,459	542,120	462,928	445,120	509,527	20.67%
YoY %	-15.99%	44.98%	2.28%	17.11%	4.00%	-12.64%	-	-
Horiz. %	132.54%	157.77%	108.82%	106.40%	90.85%	87.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.89%	14.92%	25.24%	26.48%	26.85%	27.93%	22.01%	-
YoY %	-0.20%	-40.89%	-4.68%	-1.38%	-3.87%	26.90%	-	-
Horiz. %	67.65%	67.79%	114.68%	120.31%	121.99%	126.90%	100.00%	-
Total Cost	2,514,090	2,315,324	2,143,425	2,030,836	2,015,328	1,939,364	1,900,550	20.52%
YoY %	8.58%	8.02%	5.54%	0.77%	3.92%	2.04%	-	-
Horiz. %	132.28%	121.82%	112.78%	106.86%	106.04%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,988,293	3,754,018	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	12.76%
YoY %	6.24%	2.08%	4.95%	1.52%	1.44%	2.16%	-	-
Horiz. %	119.73%	112.70%	110.41%	105.20%	103.63%	102.16%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	282,285	282,257	362,918	225,816	225,818	225,785	330,678	-10.01%
YoY %	0.01%	-22.23%	60.71%	-0.00%	0.01%	-31.72%	-	-
Horiz. %	85.37%	85.36%	109.75%	68.29%	68.29%	68.28%	100.00%	-
Div Payout %	41.80%	35.11%	65.45%	41.65%	48.78%	50.72%	64.90%	-
YoY %	19.05%	-46.36%	57.14%	-14.62%	-3.82%	-21.85%	-	-
Horiz. %	64.41%	54.10%	100.85%	64.18%	75.16%	78.15%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	3,988,293	3,754,018	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	12.76%
YoY %	6.24%	2.08%	4.95%	1.52%	1.44%	2.16%	-	-
Horiz. %	119.73%	112.70%	110.41%	105.20%	103.63%	102.16%	100.00%	-
NOSH	403,265	403,224	403,242	403,243	403,247	403,188	403,266	-0.00%
YoY %	0.01%	-0.00%	-0.00%	-0.00%	0.01%	-0.02%	-	-
Horiz. %	100.00%	99.99%	99.99%	99.99%	100.00%	99.98%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	23.81%	28.50%	21.25%	21.30%	18.96%	18.95%	22.02%	-
YoY %	-16.46%	34.12%	-0.23%	12.34%	0.05%	-13.94%	-	-
Horiz. %	108.13%	129.43%	96.50%	96.73%	86.10%	86.06%	100.00%	-
ROE	16.93%	21.41%	15.08%	15.47%	13.41%	13.08%	15.30%	-
YoY %	-20.92%	41.98%	-2.52%	15.36%	2.52%	-14.51%	-	-
Horiz. %	110.65%	139.93%	98.56%	101.11%	87.65%	85.49%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	818.22	803.04	674.94	639.96	616.70	593.45	604.40	22.39%
YoY %	1.89%	18.98%	5.47%	3.77%	3.92%	-1.81%	-	-
Horiz. %	135.38%	132.87%	111.67%	105.88%	102.04%	98.19%	100.00%	-
EPS	167.46	199.36	137.50	134.44	114.80	110.40	126.35	20.67%
YoY %	-16.00%	44.99%	2.28%	17.11%	3.99%	-12.62%	-	-
Horiz. %	132.54%	157.78%	108.82%	106.40%	90.86%	87.38%	100.00%	-
DPS	70.00	70.00	90.00	56.00	56.00	56.00	82.00	-10.01%
YoY %	0.00%	-22.22%	60.71%	0.00%	0.00%	-31.71%	-	-
Horiz. %	85.37%	85.37%	109.76%	68.29%	68.29%	68.29%	100.00%	-
NAPS	9.89	9.31	9.12	8.69	8.56	8.44	8.26	12.76%
YoY %	6.23%	2.08%	4.95%	1.52%	1.42%	2.18%	-	-
Horiz. %	119.73%	112.71%	110.41%	105.21%	103.63%	102.18%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	818.21	802.95	674.89	639.92	616.66	593.33	604.39	22.39%
YoY %	1.90%	18.97%	5.46%	3.77%	3.93%	-1.83%	-	-
Horiz. %	135.38%	132.85%	111.66%	105.88%	102.03%	98.17%	100.00%	-
EPS	167.46	199.34	137.49	134.43	114.79	110.38	126.35	20.67%
YoY %	-15.99%	44.99%	2.28%	17.11%	4.00%	-12.64%	-	-
Horiz. %	132.54%	157.77%	108.82%	106.39%	90.85%	87.36%	100.00%	-
DPS	70.00	69.99	89.99	56.00	56.00	55.99	82.00	-10.01%
YoY %	0.01%	-22.22%	60.70%	0.00%	0.02%	-31.72%	-	-
Horiz. %	85.37%	85.35%	109.74%	68.29%	68.29%	68.28%	100.00%	-
NAPS	9.8898	9.3089	9.1193	8.6894	8.5595	8.4383	8.2599	12.76%
YoY %	6.24%	2.08%	4.95%	1.52%	1.44%	2.16%	-	-
Horiz. %	119.73%	112.70%	110.40%	105.20%	103.63%	102.16%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	13.10	16.10	16.10	17.50	17.70	16.80	14.80	-
P/RPS	1.60	2.00	2.39	2.73	2.87	2.83	2.45	-24.74%
YoY %	-20.00%	-16.32%	-12.45%	-4.88%	1.41%	15.51%	-	-
Horiz. %	65.31%	81.63%	97.55%	111.43%	117.14%	115.51%	100.00%	-
P/EPS	7.82	8.08	11.71	13.02	15.42	15.22	11.71	-23.61%
YoY %	-3.22%	-31.00%	-10.06%	-15.56%	1.31%	29.97%	-	-
Horiz. %	66.78%	69.00%	100.00%	111.19%	131.68%	129.97%	100.00%	-
EY	12.78	12.38	8.54	7.68	6.49	6.57	8.54	30.86%
YoY %	3.23%	44.96%	11.20%	18.34%	-1.22%	-23.07%	-	-
Horiz. %	149.65%	144.96%	100.00%	89.93%	76.00%	76.93%	100.00%	-
DY	5.34	4.35	5.59	3.20	3.16	3.33	5.54	-2.42%
YoY %	22.76%	-22.18%	74.69%	1.27%	-5.11%	-39.89%	-	-
Horiz. %	96.39%	78.52%	100.90%	57.76%	57.04%	60.11%	100.00%	-
P/NAPS	1.32	1.73	1.77	2.01	2.07	1.99	1.79	-18.39%
YoY %	-23.70%	-2.26%	-11.94%	-2.90%	4.02%	11.17%	-	-
Horiz. %	73.74%	96.65%	98.88%	112.29%	115.64%	111.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	-
Price	12.90	14.20	16.70	17.90	18.40	19.10	15.10	-
P/RPS	1.58	1.77	2.47	2.80	2.98	3.22	2.50	-26.37%
YoY %	-10.73%	-28.34%	-11.79%	-6.04%	-7.45%	28.80%	-	-
Horiz. %	63.20%	70.80%	98.80%	112.00%	119.20%	128.80%	100.00%	-
P/EPS	7.70	7.12	12.15	13.31	16.03	17.30	11.95	-25.41%
YoY %	8.15%	-41.40%	-8.72%	-16.97%	-7.34%	44.77%	-	-
Horiz. %	64.44%	59.58%	101.67%	111.38%	134.14%	144.77%	100.00%	-
EY	12.98	14.04	8.23	7.51	6.24	5.78	8.37	34.01%
YoY %	-7.55%	70.60%	9.59%	20.35%	7.96%	-30.94%	-	-
Horiz. %	155.08%	167.74%	98.33%	89.73%	74.55%	69.06%	100.00%	-
DY	5.43	4.93	5.39	3.13	3.04	2.93	5.43	0.00%
YoY %	10.14%	-8.53%	72.20%	2.96%	3.75%	-46.04%	-	-
Horiz. %	100.00%	90.79%	99.26%	57.64%	55.99%	53.96%	100.00%	-
P/NAPS	1.30	1.53	1.83	2.06	2.15	2.26	1.83	-20.40%
YoY %	-15.03%	-16.39%	-11.17%	-4.19%	-4.87%	23.50%	-	-
Horiz. %	71.04%	83.61%	100.00%	112.57%	117.49%	123.50%	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