[TANJONG] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -14.16%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 3,952,736 3,915,276 3,693,855 3,515,085 3,299,602 3,238,060 2,721,645 28.27%
PBT 1,063,942 1,077,456 748,836 800,818 922,974 1,084,600 773,478 23.70%
Tax -219,632 -212,192 -200,260 -126,233 -137,462 -161,864 -195,258 8.16%
NP 844,310 865,264 548,576 674,585 785,512 922,736 578,220 28.73%
-
NP to SH 745,882 765,652 463,769 579,708 675,308 803,868 554,459 21.88%
-
Tax Rate 20.64% 19.69% 26.74% 15.76% 14.89% 14.92% 25.24% -
Total Cost 3,108,426 3,050,012 3,145,279 2,840,500 2,514,090 2,315,324 2,143,425 28.15%
-
Net Worth 4,202,038 3,975,841 3,705,796 4,137,315 3,988,293 3,754,018 3,677,575 9.30%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 282,286 282,260 362,918 282,272 282,285 282,257 362,918 -15.43%
Div Payout % 37.85% 36.87% 78.25% 48.69% 41.80% 35.11% 65.45% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 4,202,038 3,975,841 3,705,796 4,137,315 3,988,293 3,754,018 3,677,575 9.30%
NOSH 403,266 403,229 403,242 403,247 403,265 403,224 403,242 0.00%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 21.36% 22.10% 14.85% 19.19% 23.81% 28.50% 21.25% -
ROE 17.75% 19.26% 12.51% 14.01% 16.93% 21.41% 15.08% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 980.18 970.98 916.04 871.70 818.22 803.04 674.94 28.27%
EPS 184.96 189.88 115.01 143.76 167.46 199.36 137.50 21.87%
DPS 70.00 70.00 90.00 70.00 70.00 70.00 90.00 -15.43%
NAPS 10.42 9.86 9.19 10.26 9.89 9.31 9.12 9.29%
Adjusted Per Share Value based on latest NOSH - 403,183
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 980.17 970.88 915.97 871.64 818.21 802.95 674.89 28.27%
EPS 184.96 189.86 115.00 143.75 167.46 199.34 137.49 21.88%
DPS 70.00 69.99 89.99 70.00 70.00 69.99 89.99 -15.43%
NAPS 10.4199 9.859 9.1893 10.2594 9.8898 9.3089 9.1193 9.30%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 15.20 14.10 13.50 11.80 13.10 16.10 16.10 -
P/RPS 1.55 1.45 1.47 1.35 1.60 2.00 2.39 -25.09%
P/EPS 8.22 7.43 11.74 8.21 7.82 8.08 11.71 -21.03%
EY 12.17 13.47 8.52 12.18 12.78 12.38 8.54 26.66%
DY 4.61 4.96 6.67 5.93 5.34 4.35 5.59 -12.06%
P/NAPS 1.46 1.43 1.47 1.15 1.32 1.73 1.77 -12.05%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 29/06/09 31/03/09 11/12/08 25/09/08 20/06/08 27/03/08 -
Price 15.00 13.70 13.80 13.20 12.90 14.20 16.70 -
P/RPS 1.53 1.41 1.51 1.51 1.58 1.77 2.47 -27.35%
P/EPS 8.11 7.22 12.00 9.18 7.70 7.12 12.15 -23.64%
EY 12.33 13.86 8.33 10.89 12.98 14.04 8.23 30.96%
DY 4.67 5.11 6.52 5.30 5.43 4.93 5.39 -9.12%
P/NAPS 1.44 1.39 1.50 1.29 1.30 1.53 1.83 -14.77%

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