[TANJONG] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

25-Jun-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

30-Apr-2007 [#1]

Profit Trend

QoQ- -78.16%

YoY- -12.37%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Cumulative Result
Revenue	2,721,645	1,935,449	1,243,414	598,183	2,437,339	1,818,727	1,149,734	77.34%
YoY %	40.62%	55.66%	107.87%	-75.46%	34.01%	58.19%	-	-
Horiz. %	236.72%	168.34%	108.15%	52.03%	211.99%	158.19%	100.00%	-
PBT	773,478	560,814	322,264	157,277	688,246	469,541	262,353	105.20%
YoY %	37.92%	74.02%	104.90%	-77.15%	46.58%	78.97%	-	-
Horiz. %	294.82%	213.76%	122.84%	59.95%	262.34%	178.97%	100.00%	-
Tax	-195,258	-148,492	-86,514	-43,935	-151,457	-105,524	-53,563	136.30%
YoY %	-31.49%	-71.64%	-96.91%	70.99%	-43.53%	-97.01%	-	-
Horiz. %	364.54%	277.23%	161.52%	82.02%	282.76%	197.01%	100.00%	-
NP	578,220	412,322	235,750	113,342	536,789	364,017	208,790	96.84%
YoY %	40.24%	74.90%	108.00%	-78.89%	47.46%	74.35%	-	-
Horiz. %	276.94%	197.48%	112.91%	54.29%	257.10%	174.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	554,459	406,590	231,464	111,280	509,527	358,313	205,755	93.29%
YoY %	36.37%	75.66%	108.00%	-78.16%	42.20%	74.15%	-	-
Horiz. %	269.48%	197.61%	112.49%	54.08%	247.64%	174.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	26.48%	26.85%	27.93%	22.01%	22.47%	20.42%	-
YoY %	-4.68%	-1.38%	-3.87%	26.90%	-2.05%	10.04%	-	-
Horiz. %	123.60%	129.68%	131.49%	136.78%	107.79%	110.04%	100.00%	-
Total Cost	2,143,425	1,523,127	1,007,664	484,841	1,900,550	1,454,710	940,944	72.86%
YoY %	40.73%	51.15%	107.83%	-74.49%	30.65%	54.60%	-	-
Horiz. %	227.80%	161.87%	107.09%	51.53%	201.98%	154.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	2,972,162	2,927,834	16.36%
YoY %	4.95%	1.52%	1.44%	2.16%	12.07%	1.51%	-	-
Horiz. %	125.61%	119.69%	117.90%	116.23%	113.77%	101.51%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	362,918	169,362	112,909	56,446	330,678	145,180	96,787	140.77%
YoY %	114.29%	50.00%	100.03%	-82.93%	127.77%	50.00%	-	-
Horiz. %	374.97%	174.98%	116.66%	58.32%	341.66%	150.00%	100.00%	-
Div Payout %	65.45%	41.65%	48.78%	50.72%	64.90%	40.52%	47.04%	-
YoY %	57.14%	-14.62%	-3.82%	-21.85%	60.17%	-13.86%	-	-
Horiz. %	139.14%	88.54%	103.70%	107.82%	137.97%	86.14%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	2,972,162	2,927,834	16.36%
YoY %	4.95%	1.52%	1.44%	2.16%	12.07%	1.51%	-	-
Horiz. %	125.61%	119.69%	117.90%	116.23%	113.77%	101.51%	100.00%	-
NOSH	403,242	403,243	403,247	403,188	403,266	403,278	403,283	-0.00%
YoY %	-0.00%	-0.00%	0.01%	-0.02%	-0.00%	-0.00%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.98%	100.00%	100.00%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	21.25%	21.30%	18.96%	18.95%	22.02%	20.01%	18.16%	-
YoY %	-0.23%	12.34%	0.05%	-13.94%	10.04%	10.19%	-	-
Horiz. %	117.02%	117.29%	104.41%	104.35%	121.26%	110.19%	100.00%	-
ROE	15.08%	11.60%	6.71%	3.27%	15.30%	12.06%	7.03%	-
YoY %	30.00%	72.88%	105.20%	-78.63%	26.87%	71.55%	-	-
Horiz. %	214.51%	165.01%	95.45%	46.51%	217.64%	171.55%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	674.94	479.97	308.35	148.36	604.40	450.99	285.09	77.35%
YoY %	40.62%	55.66%	107.84%	-75.45%	34.02%	58.19%	-	-
Horiz. %	236.75%	168.36%	108.16%	52.04%	212.00%	158.19%	100.00%	-
EPS	137.50	100.83	57.40	27.60	126.35	88.85	51.02	93.31%
YoY %	36.37%	75.66%	107.97%	-78.16%	42.21%	74.15%	-	-
Horiz. %	269.50%	197.63%	112.50%	54.10%	247.65%	174.15%	100.00%	-
DPS	90.00	42.00	28.00	14.00	82.00	36.00	24.00	140.79%
YoY %	114.29%	50.00%	100.00%	-82.93%	127.78%	50.00%	-	-
Horiz. %	375.00%	175.00%	116.67%	58.33%	341.67%	150.00%	100.00%	-
NAPS	9.12	8.69	8.56	8.44	8.26	7.37	7.26	16.37%
YoY %	4.95%	1.52%	1.42%	2.18%	12.08%	1.52%	-	-
Horiz. %	125.62%	119.70%	117.91%	116.25%	113.77%	101.52%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,188
RPS	674.89	479.94	308.33	148.33	604.39	450.99	285.10	77.34%
YoY %	40.62%	55.66%	107.87%	-75.46%	34.01%	58.19%	-	-
Horiz. %	236.72%	168.34%	108.15%	52.03%	211.99%	158.19%	100.00%	-
EPS	137.49	100.82	57.40	27.59	126.35	88.85	51.02	93.30%
YoY %	36.37%	75.64%	108.05%	-78.16%	42.21%	74.15%	-	-
Horiz. %	269.48%	197.61%	112.50%	54.08%	247.65%	174.15%	100.00%	-
DPS	89.99	42.00	28.00	14.00	82.00	36.00	24.00	140.77%
YoY %	114.26%	50.00%	100.00%	-82.93%	127.78%	50.00%	-	-
Horiz. %	374.96%	175.00%	116.67%	58.33%	341.67%	150.00%	100.00%	-
NAPS	9.1193	8.6894	8.5595	8.4383	8.2599	7.3701	7.2602	16.36%
YoY %	4.95%	1.52%	1.44%	2.16%	12.07%	1.51%	-	-
Horiz. %	125.61%	119.69%	117.90%	116.23%	113.77%	101.51%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	16.10	17.50	17.70	16.80	14.80	12.10	13.80	-
P/RPS	2.39	3.65	5.74	11.32	2.45	2.68	4.84	-37.44%
YoY %	-34.52%	-36.41%	-49.29%	362.04%	-8.58%	-44.63%	-	-
Horiz. %	49.38%	75.41%	118.60%	233.88%	50.62%	55.37%	100.00%	-
P/EPS	11.71	17.36	30.84	60.87	11.71	13.62	27.05	-42.68%
YoY %	-32.55%	-43.71%	-49.33%	419.81%	-14.02%	-49.65%	-	-
Horiz. %	43.29%	64.18%	114.01%	225.03%	43.29%	50.35%	100.00%	-
EY	8.54	5.76	3.24	1.64	8.54	7.34	3.70	74.38%
YoY %	48.26%	77.78%	97.56%	-80.80%	16.35%	98.38%	-	-
Horiz. %	230.81%	155.68%	87.57%	44.32%	230.81%	198.38%	100.00%	-
DY	5.59	2.40	1.58	0.83	5.54	2.98	1.74	117.26%
YoY %	132.92%	51.90%	90.36%	-85.02%	85.91%	71.26%	-	-
Horiz. %	321.26%	137.93%	90.80%	47.70%	318.39%	171.26%	100.00%	-
P/NAPS	1.77	2.01	2.07	1.99	1.79	1.64	1.90	-4.60%
YoY %	-11.94%	-2.90%	4.02%	11.17%	9.15%	-13.68%	-	-
Horiz. %	93.16%	105.79%	108.95%	104.74%	94.21%	86.32%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	15/12/06	27/09/06	-
Price	16.70	17.90	18.40	19.10	15.10	13.00	12.70	-
P/RPS	2.47	3.73	5.97	12.87	2.50	2.88	4.45	-32.38%
YoY %	-33.78%	-37.52%	-53.61%	414.80%	-13.19%	-35.28%	-	-
Horiz. %	55.51%	83.82%	134.16%	289.21%	56.18%	64.72%	100.00%	-
P/EPS	12.15	17.75	32.06	69.20	11.95	14.63	24.89	-37.92%
YoY %	-31.55%	-44.64%	-53.67%	479.08%	-18.32%	-41.22%	-	-
Horiz. %	48.81%	71.31%	128.81%	278.02%	48.01%	58.78%	100.00%	-
EY	8.23	5.63	3.12	1.45	8.37	6.83	4.02	61.02%
YoY %	46.18%	80.45%	115.17%	-82.68%	22.55%	69.90%	-	-
Horiz. %	204.73%	140.05%	77.61%	36.07%	208.21%	169.90%	100.00%	-
DY	5.39	2.35	1.52	0.73	5.43	2.77	1.89	100.71%
YoY %	129.36%	54.61%	108.22%	-86.56%	96.03%	46.56%	-	-
Horiz. %	285.19%	124.34%	80.42%	38.62%	287.30%	146.56%	100.00%	-
P/NAPS	1.83	2.06	2.15	2.26	1.83	1.76	1.75	3.01%
YoY %	-11.17%	-4.19%	-4.87%	23.50%	3.98%	0.57%	-	-
Horiz. %	104.57%	117.71%	122.86%	129.14%	104.57%	100.57%	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