[TANJONG] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

20-Jun-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

30-Apr-2005 [#1]

Profit Trend

QoQ- -78.97%

YoY- 0.88%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Cumulative Result
Revenue	1,965,293	1,488,496	1,023,258	517,589	2,952,027	2,190,361	1,441,844	22.86%
YoY %	32.03%	45.47%	97.70%	-82.47%	34.77%	51.91%	-	-
Horiz. %	136.30%	103.24%	70.97%	35.90%	204.74%	151.91%	100.00%	-
PBT	501,167	403,659	287,050	127,054	538,666	419,787	263,091	53.48%
YoY %	24.16%	40.62%	125.93%	-76.41%	28.32%	59.56%	-	-
Horiz. %	190.49%	153.43%	109.11%	48.29%	204.75%	159.56%	100.00%	-
Tax	-132,051	-121,577	-90,081	-42,969	-138,738	-129,007	-82,182	37.06%
YoY %	-8.62%	-34.96%	-109.64%	69.03%	-7.54%	-56.98%	-	-
Horiz. %	160.68%	147.94%	109.61%	52.29%	168.82%	156.98%	100.00%	-
NP	369,116	282,082	196,969	84,085	399,928	290,780	180,909	60.65%
YoY %	30.85%	43.21%	134.25%	-78.97%	37.54%	60.73%	-	-
Horiz. %	204.03%	155.92%	108.88%	46.48%	221.07%	160.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	374,494	288,233	201,829	84,085	399,928	290,780	180,909	62.21%
YoY %	29.93%	42.81%	140.03%	-78.97%	37.54%	60.73%	-	-
Horiz. %	207.01%	159.32%	111.56%	46.48%	221.07%	160.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	30.12%	31.38%	33.82%	25.76%	30.73%	31.24%	-
YoY %	-12.52%	-4.02%	-7.21%	31.29%	-16.17%	-1.63%	-	-
Horiz. %	84.35%	96.41%	100.45%	108.26%	82.46%	98.37%	100.00%	-
Total Cost	1,596,177	1,206,414	826,289	433,504	2,552,099	1,899,581	1,260,935	16.96%
YoY %	32.31%	46.00%	90.61%	-83.01%	34.35%	50.65%	-	-
Horiz. %	126.59%	95.68%	65.53%	34.38%	202.40%	150.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,036,437	2,532,321	2,488,081	2,484,237	2,528,835	2,355,636	2,268,314	21.39%
YoY %	19.91%	1.78%	0.15%	-1.76%	7.35%	3.85%	-	-
Horiz. %	133.86%	111.64%	109.69%	109.52%	111.49%	103.85%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Dividend
Div	282,271	145,164	96,781	48,394	280,536	127,980	79,729	131.75%
YoY %	94.45%	49.99%	99.99%	-82.75%	119.20%	60.52%	-	-
Horiz. %	354.04%	182.07%	121.39%	60.70%	351.86%	160.52%	100.00%	-
Div Payout %	75.37%	50.36%	47.95%	57.55%	70.15%	44.01%	44.07%	-
YoY %	49.66%	5.03%	-16.68%	-17.96%	59.40%	-0.14%	-	-
Horiz. %	171.02%	114.27%	108.80%	130.59%	159.18%	99.86%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Equity
Net Worth	3,036,437	2,532,321	2,488,081	2,484,237	2,528,835	2,355,636	2,268,314	21.39%
YoY %	19.91%	1.78%	0.15%	-1.76%	7.35%	3.85%	-	-
Horiz. %	133.86%	111.64%	109.69%	109.52%	111.49%	103.85%	100.00%	-
NOSH	403,245	403,235	403,254	403,285	400,766	399,938	398,649	0.76%
YoY %	0.00%	-0.00%	-0.01%	0.63%	0.21%	0.32%	-	-
Horiz. %	101.15%	101.15%	101.16%	101.16%	100.53%	100.32%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Ratio Analysis
NP Margin	18.78%	18.95%	19.25%	16.25%	13.55%	13.28%	12.55%	-
YoY %	-0.90%	-1.56%	18.46%	19.93%	2.03%	5.82%	-	-
Horiz. %	149.64%	151.00%	153.39%	129.48%	107.97%	105.82%	100.00%	-
ROE	12.33%	11.38%	8.11%	3.38%	15.81%	12.34%	7.98%	-
YoY %	8.35%	40.32%	139.94%	-78.62%	28.12%	54.64%	-	-
Horiz. %	154.51%	142.61%	101.63%	42.36%	198.12%	154.64%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Per Share
RPS	487.37	369.14	253.75	128.34	736.60	547.67	361.68	21.93%
YoY %	32.03%	45.47%	97.72%	-82.58%	34.50%	51.42%	-	-
Horiz. %	134.75%	102.06%	70.16%	35.48%	203.66%	151.42%	100.00%	-
EPS	92.87	71.48	50.05	20.85	99.79	72.71	45.38	60.98%
YoY %	29.92%	42.82%	140.05%	-79.11%	37.24%	60.22%	-	-
Horiz. %	204.65%	157.51%	110.29%	45.95%	219.90%	160.22%	100.00%	-
DPS	70.00	36.00	24.00	12.00	70.00	32.00	20.00	129.99%
YoY %	94.44%	50.00%	100.00%	-82.86%	118.75%	60.00%	-	-
Horiz. %	350.00%	180.00%	120.00%	60.00%	350.00%	160.00%	100.00%	-
NAPS	7.53	6.28	6.17	6.16	6.31	5.89	5.69	20.47%
YoY %	19.90%	1.78%	0.16%	-2.38%	7.13%	3.51%	-	-
Horiz. %	132.34%	110.37%	108.44%	108.26%	110.90%	103.51%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,285
RPS	487.34	369.10	253.74	128.35	732.02	543.15	357.54	22.86%
YoY %	32.03%	45.46%	97.69%	-82.47%	34.77%	51.91%	-	-
Horiz. %	136.30%	103.23%	70.97%	35.90%	204.74%	151.91%	100.00%	-
EPS	92.86	71.47	50.05	20.85	99.17	72.11	44.86	62.20%
YoY %	29.93%	42.80%	140.05%	-78.98%	37.53%	60.74%	-	-
Horiz. %	207.00%	159.32%	111.57%	46.48%	221.07%	160.74%	100.00%	-
DPS	70.00	36.00	24.00	12.00	69.57	31.74	19.77	131.77%
YoY %	94.44%	50.00%	100.00%	-82.75%	119.19%	60.55%	-	-
Horiz. %	354.07%	182.09%	121.40%	60.70%	351.90%	160.55%	100.00%	-
NAPS	7.5295	6.2794	6.1697	6.1602	6.2708	5.8413	5.6248	21.39%
YoY %	19.91%	1.78%	0.15%	-1.76%	7.35%	3.85%	-	-
Horiz. %	133.86%	111.64%	109.69%	109.52%	111.48%	103.85%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	-
Price	14.80	14.70	14.00	8.25	8.25	8.25	8.25	-
P/RPS	3.04	3.98	5.52	6.43	1.12	1.51	2.28	21.07%
YoY %	-23.62%	-27.90%	-14.15%	474.11%	-25.83%	-33.77%	-	-
Horiz. %	133.33%	174.56%	242.11%	282.02%	49.12%	66.23%	100.00%	-
P/EPS	15.94	20.57	27.97	39.57	8.27	11.35	18.18	-8.37%
YoY %	-22.51%	-26.46%	-29.32%	378.48%	-27.14%	-37.57%	-	-
Horiz. %	87.68%	113.15%	153.85%	217.66%	45.49%	62.43%	100.00%	-
EY	6.28	4.86	3.58	2.53	12.10	8.81	5.50	9.21%
YoY %	29.22%	35.75%	41.50%	-79.09%	37.34%	60.18%	-	-
Horiz. %	114.18%	88.36%	65.09%	46.00%	220.00%	160.18%	100.00%	-
DY	4.73	2.45	1.71	1.45	8.48	3.88	2.42	56.13%
YoY %	93.06%	43.27%	17.93%	-82.90%	118.56%	60.33%	-	-
Horiz. %	195.45%	101.24%	70.66%	59.92%	350.41%	160.33%	100.00%	-
P/NAPS	1.97	2.34	2.27	1.34	1.31	1.40	1.45	22.59%
YoY %	-15.81%	3.08%	69.40%	2.29%	-6.43%	-3.45%	-	-
Horiz. %	135.86%	161.38%	156.55%	92.41%	90.34%	96.55%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	28/03/06	13/12/05	28/09/05	20/06/05	22/03/05	14/12/04	24/09/04	-
Price	14.80	15.00	14.50	13.60	8.25	8.25	8.25	-
P/RPS	3.04	4.06	5.71	10.60	1.12	1.51	2.28	21.07%
YoY %	-25.12%	-28.90%	-46.13%	846.43%	-25.83%	-33.77%	-	-
Horiz. %	133.33%	178.07%	250.44%	464.91%	49.12%	66.23%	100.00%	-
P/EPS	15.94	20.98	28.97	65.23	8.27	11.35	18.18	-8.37%
YoY %	-24.02%	-27.58%	-55.59%	688.75%	-27.14%	-37.57%	-	-
Horiz. %	87.68%	115.40%	159.35%	358.80%	45.49%	62.43%	100.00%	-
EY	6.28	4.77	3.45	1.53	12.10	8.81	5.50	9.21%
YoY %	31.66%	38.26%	125.49%	-87.36%	37.34%	60.18%	-	-
Horiz. %	114.18%	86.73%	62.73%	27.82%	220.00%	160.18%	100.00%	-
DY	4.73	2.40	1.66	0.88	8.48	3.88	2.42	56.13%
YoY %	97.08%	44.58%	88.64%	-89.62%	118.56%	60.33%	-	-
Horiz. %	195.45%	99.17%	68.60%	36.36%	350.41%	160.33%	100.00%	-
P/NAPS	1.97	2.39	2.35	2.21	1.31	1.40	1.45	22.59%
YoY %	-17.57%	1.70%	6.33%	68.70%	-6.43%	-3.45%	-	-
Horiz. %	135.86%	164.83%	162.07%	152.41%	90.34%	96.55%	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