[TANJONG] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -63.75%
YoY- 80.6%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 3,693,855 2,636,314 1,649,801 809,515 2,721,645 1,935,449 1,243,414 105.97%
PBT 748,836 600,614 461,487 271,150 773,478 560,814 322,264 74.98%
Tax -200,260 -94,675 -68,731 -40,466 -195,258 -148,492 -86,514 74.54%
NP 548,576 505,939 392,756 230,684 578,220 412,322 235,750 75.15%
-
NP to SH 463,769 434,781 337,654 200,967 554,459 406,590 231,464 58.59%
-
Tax Rate 26.74% 15.76% 14.89% 14.92% 25.24% 26.48% 26.85% -
Total Cost 3,145,279 2,130,375 1,257,045 578,831 2,143,425 1,523,127 1,007,664 112.84%
-
Net Worth 3,705,796 4,137,315 3,988,293 3,754,018 3,677,575 3,504,182 3,451,797 4.82%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 362,918 211,704 141,142 70,564 362,918 169,362 112,909 117.02%
Div Payout % 78.25% 48.69% 41.80% 35.11% 65.45% 41.65% 48.78% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 3,705,796 4,137,315 3,988,293 3,754,018 3,677,575 3,504,182 3,451,797 4.82%
NOSH 403,242 403,247 403,265 403,224 403,242 403,243 403,247 -0.00%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 14.85% 19.19% 23.81% 28.50% 21.25% 21.30% 18.96% -
ROE 12.51% 10.51% 8.47% 5.35% 15.08% 11.60% 6.71% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 916.04 653.77 409.11 200.76 674.94 479.97 308.35 105.97%
EPS 115.01 107.82 83.73 49.84 137.50 100.83 57.40 58.59%
DPS 90.00 52.50 35.00 17.50 90.00 42.00 28.00 117.02%
NAPS 9.19 10.26 9.89 9.31 9.12 8.69 8.56 4.82%
Adjusted Per Share Value based on latest NOSH - 403,224
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 915.97 653.73 409.10 200.74 674.89 479.94 308.33 105.97%
EPS 115.00 107.81 83.73 49.83 137.49 100.82 57.40 58.59%
DPS 89.99 52.50 35.00 17.50 89.99 42.00 28.00 117.01%
NAPS 9.1893 10.2594 9.8898 9.3089 9.1193 8.6894 8.5595 4.82%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 13.50 11.80 13.10 16.10 16.10 17.50 17.70 -
P/RPS 1.47 1.80 3.20 8.02 2.39 3.65 5.74 -59.50%
P/EPS 11.74 10.94 15.65 32.30 11.71 17.36 30.84 -47.32%
EY 8.52 9.14 6.39 3.10 8.54 5.76 3.24 89.95%
DY 6.67 4.45 2.67 1.09 5.59 2.40 1.58 160.06%
P/NAPS 1.47 1.15 1.32 1.73 1.77 2.01 2.07 -20.32%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 11/12/08 25/09/08 20/06/08 27/03/08 11/12/07 25/09/07 -
Price 13.80 13.20 12.90 14.20 16.70 17.90 18.40 -
P/RPS 1.51 2.02 3.15 7.07 2.47 3.73 5.97 -59.83%
P/EPS 12.00 12.24 15.41 28.49 12.15 17.75 32.06 -47.90%
EY 8.33 8.17 6.49 3.51 8.23 5.63 3.12 91.88%
DY 6.52 3.98 2.71 1.23 5.39 2.35 1.52 162.83%
P/NAPS 1.50 1.29 1.30 1.53 1.83 2.06 2.15 -21.25%

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