[TANJONG] QoQ Cumulative Quarter Result on 31-Jan-2010 [#4]

Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 22.89%
YoY- 45.93%
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 945,772 3,898,111 2,961,544 1,976,368 978,819 3,693,855 2,636,314 -49.60%
PBT 242,260 953,252 784,552 531,971 269,364 748,836 600,614 -45.49%
Tax -48,847 -204,713 -163,920 -109,816 -53,048 -200,260 -94,675 -35.74%
NP 193,413 748,539 620,632 422,155 216,316 548,576 505,939 -47.41%
-
NP to SH 177,238 676,773 550,704 372,941 191,413 463,769 434,781 -45.11%
-
Tax Rate 20.16% 21.48% 20.89% 20.64% 19.69% 26.74% 15.76% -
Total Cost 752,359 3,149,572 2,340,912 1,554,213 762,503 3,145,279 2,130,375 -50.13%
-
Net Worth 4,270,649 4,278,472 4,153,669 4,202,038 3,975,841 3,705,796 4,137,315 2.14%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 80,654 403,249 211,716 141,143 70,565 362,918 211,704 -47.53%
Div Payout % 45.51% 59.58% 38.44% 37.85% 36.87% 78.25% 48.69% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 4,270,649 4,278,472 4,153,669 4,202,038 3,975,841 3,705,796 4,137,315 2.14%
NOSH 403,271 403,249 403,268 403,266 403,229 403,242 403,247 0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 20.45% 19.20% 20.96% 21.36% 22.10% 14.85% 19.19% -
ROE 4.15% 15.82% 13.26% 8.88% 4.81% 12.51% 10.51% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 234.52 966.68 734.38 490.09 242.74 916.04 653.77 -49.60%
EPS 43.95 167.83 136.56 92.48 47.47 115.01 107.82 -45.11%
DPS 20.00 100.00 52.50 35.00 17.50 90.00 52.50 -47.54%
NAPS 10.59 10.61 10.30 10.42 9.86 9.19 10.26 2.13%
Adjusted Per Share Value based on latest NOSH - 403,291
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 234.52 966.62 734.38 490.08 242.72 915.97 653.73 -49.60%
EPS 43.95 167.82 136.56 92.48 47.46 115.00 107.81 -45.11%
DPS 20.00 99.99 52.50 35.00 17.50 89.99 52.50 -47.54%
NAPS 10.59 10.6094 10.2999 10.4199 9.859 9.1893 10.2594 2.14%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 17.88 17.36 15.16 15.20 14.10 13.50 11.80 -
P/RPS 7.62 1.80 2.06 3.10 5.81 1.47 1.80 162.38%
P/EPS 40.68 10.34 11.10 16.44 29.70 11.74 10.94 140.59%
EY 2.46 9.67 9.01 6.08 3.37 8.52 9.14 -58.41%
DY 1.12 5.76 3.46 2.30 1.24 6.67 4.45 -60.23%
P/NAPS 1.69 1.64 1.47 1.46 1.43 1.47 1.15 29.34%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 11/12/09 30/09/09 29/06/09 31/03/09 11/12/08 -
Price 17.44 17.74 16.44 15.00 13.70 13.80 13.20 -
P/RPS 7.44 1.84 2.24 3.06 5.64 1.51 2.02 139.06%
P/EPS 39.68 10.57 12.04 16.22 28.86 12.00 12.24 119.51%
EY 2.52 9.46 8.31 6.17 3.46 8.33 8.17 -54.44%
DY 1.15 5.64 3.19 2.33 1.28 6.52 3.98 -56.39%
P/NAPS 1.65 1.67 1.60 1.44 1.39 1.50 1.29 17.88%

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