[TANJONG] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

25-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jul-2007 [#2]

Profit Trend

QoQ- 108.0%

YoY- 12.49%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Cumulative Result
Revenue	809,515	2,721,645	1,935,449	1,243,414	598,183	2,437,339	1,818,727	-41.73%
YoY %	-70.26%	40.62%	55.66%	107.87%	-75.46%	34.01%	-	-
Horiz. %	44.51%	149.65%	106.42%	68.37%	32.89%	134.01%	100.00%	-
PBT	271,150	773,478	560,814	322,264	157,277	688,246	469,541	-30.67%
YoY %	-64.94%	37.92%	74.02%	104.90%	-77.15%	46.58%	-	-
Horiz. %	57.75%	164.73%	119.44%	68.63%	33.50%	146.58%	100.00%	-
Tax	-40,466	-195,258	-148,492	-86,514	-43,935	-151,457	-105,524	-47.24%
YoY %	79.28%	-31.49%	-71.64%	-96.91%	70.99%	-43.53%	-	-
Horiz. %	38.35%	185.04%	140.72%	81.99%	41.64%	143.53%	100.00%	-
NP	230,684	578,220	412,322	235,750	113,342	536,789	364,017	-26.24%
YoY %	-60.10%	40.24%	74.90%	108.00%	-78.89%	47.46%	-	-
Horiz. %	63.37%	158.84%	113.27%	64.76%	31.14%	147.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,967	554,459	406,590	231,464	111,280	509,527	358,313	-32.01%
YoY %	-63.75%	36.37%	75.66%	108.00%	-78.16%	42.20%	-	-
Horiz. %	56.09%	154.74%	113.47%	64.60%	31.06%	142.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.92%	25.24%	26.48%	26.85%	27.93%	22.01%	22.47%	-
YoY %	-40.89%	-4.68%	-1.38%	-3.87%	26.90%	-2.05%	-	-
Horiz. %	66.40%	112.33%	117.85%	119.49%	124.30%	97.95%	100.00%	-
Total Cost	578,831	2,143,425	1,523,127	1,007,664	484,841	1,900,550	1,454,710	-45.93%
YoY %	-73.00%	40.73%	51.15%	107.83%	-74.49%	30.65%	-	-
Horiz. %	39.79%	147.34%	104.70%	69.27%	33.33%	130.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,754,018	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	2,972,162	16.86%
YoY %	2.08%	4.95%	1.52%	1.44%	2.16%	12.07%	-	-
Horiz. %	126.31%	123.73%	117.90%	116.14%	114.49%	112.07%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Dividend
Div	70,564	362,918	169,362	112,909	56,446	330,678	145,180	-38.20%
YoY %	-80.56%	114.29%	50.00%	100.03%	-82.93%	127.77%	-	-
Horiz. %	48.60%	249.98%	116.66%	77.77%	38.88%	227.77%	100.00%	-
Div Payout %	35.11%	65.45%	41.65%	48.78%	50.72%	64.90%	40.52%	-
YoY %	-46.36%	57.14%	-14.62%	-3.82%	-21.85%	60.17%	-	-
Horiz. %	86.65%	161.53%	102.79%	120.38%	125.17%	160.17%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Equity
Net Worth	3,754,018	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	2,972,162	16.86%
YoY %	2.08%	4.95%	1.52%	1.44%	2.16%	12.07%	-	-
Horiz. %	126.31%	123.73%	117.90%	116.14%	114.49%	112.07%	100.00%	-
NOSH	403,224	403,242	403,243	403,247	403,188	403,266	403,278	-0.00%
YoY %	-0.00%	-0.00%	-0.00%	0.01%	-0.02%	-0.00%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.98%	100.00%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Ratio Analysis
NP Margin	28.50%	21.25%	21.30%	18.96%	18.95%	22.02%	20.01%	-
YoY %	34.12%	-0.23%	12.34%	0.05%	-13.94%	10.04%	-	-
Horiz. %	142.43%	106.20%	106.45%	94.75%	94.70%	110.04%	100.00%	-
ROE	5.35%	15.08%	11.60%	6.71%	3.27%	15.30%	12.06%	-
YoY %	-64.52%	30.00%	72.88%	105.20%	-78.63%	26.87%	-	-
Horiz. %	44.36%	125.04%	96.19%	55.64%	27.11%	126.87%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Per Share
RPS	200.76	674.94	479.97	308.35	148.36	604.40	450.99	-41.72%
YoY %	-70.26%	40.62%	55.66%	107.84%	-75.45%	34.02%	-	-
Horiz. %	44.52%	149.66%	106.43%	68.37%	32.90%	134.02%	100.00%	-
EPS	49.84	137.50	100.83	57.40	27.60	126.35	88.85	-32.00%
YoY %	-63.75%	36.37%	75.66%	107.97%	-78.16%	42.21%	-	-
Horiz. %	56.09%	154.76%	113.48%	64.60%	31.06%	142.21%	100.00%	-
DPS	17.50	90.00	42.00	28.00	14.00	82.00	36.00	-38.20%
YoY %	-80.56%	114.29%	50.00%	100.00%	-82.93%	127.78%	-	-
Horiz. %	48.61%	250.00%	116.67%	77.78%	38.89%	227.78%	100.00%	-
NAPS	9.31	9.12	8.69	8.56	8.44	8.26	7.37	16.87%
YoY %	2.08%	4.95%	1.52%	1.42%	2.18%	12.08%	-	-
Horiz. %	126.32%	123.74%	117.91%	116.15%	114.52%	112.08%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,302
RPS	200.74	674.89	479.94	308.33	148.33	604.39	450.99	-41.73%
YoY %	-70.26%	40.62%	55.66%	107.87%	-75.46%	34.01%	-	-
Horiz. %	44.51%	149.65%	106.42%	68.37%	32.89%	134.01%	100.00%	-
EPS	49.83	137.49	100.82	57.40	27.59	126.35	88.85	-32.01%
YoY %	-63.76%	36.37%	75.64%	108.05%	-78.16%	42.21%	-	-
Horiz. %	56.08%	154.74%	113.47%	64.60%	31.05%	142.21%	100.00%	-
DPS	17.50	89.99	42.00	28.00	14.00	82.00	36.00	-38.20%
YoY %	-80.55%	114.26%	50.00%	100.00%	-82.93%	127.78%	-	-
Horiz. %	48.61%	249.97%	116.67%	77.78%	38.89%	227.78%	100.00%	-
NAPS	9.3089	9.1193	8.6894	8.5595	8.4383	8.2599	7.3701	16.86%
YoY %	2.08%	4.95%	1.52%	1.44%	2.16%	12.07%	-	-
Horiz. %	126.31%	123.73%	117.90%	116.14%	114.49%	112.07%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	-
Price	16.10	16.10	17.50	17.70	16.80	14.80	12.10	-
P/RPS	8.02	2.39	3.65	5.74	11.32	2.45	2.68	107.80%
YoY %	235.56%	-34.52%	-36.41%	-49.29%	362.04%	-8.58%	-	-
Horiz. %	299.25%	89.18%	136.19%	214.18%	422.39%	91.42%	100.00%	-
P/EPS	32.30	11.71	17.36	30.84	60.87	11.71	13.62	77.92%
YoY %	175.83%	-32.55%	-43.71%	-49.33%	419.81%	-14.02%	-	-
Horiz. %	237.15%	85.98%	127.46%	226.43%	446.92%	85.98%	100.00%	-
EY	3.10	8.54	5.76	3.24	1.64	8.54	7.34	-43.73%
YoY %	-63.70%	48.26%	77.78%	97.56%	-80.80%	16.35%	-	-
Horiz. %	42.23%	116.35%	78.47%	44.14%	22.34%	116.35%	100.00%	-
DY	1.09	5.59	2.40	1.58	0.83	5.54	2.98	-48.88%
YoY %	-80.50%	132.92%	51.90%	90.36%	-85.02%	85.91%	-	-
Horiz. %	36.58%	187.58%	80.54%	53.02%	27.85%	185.91%	100.00%	-
P/NAPS	1.73	1.77	2.01	2.07	1.99	1.79	1.64	3.62%
YoY %	-2.26%	-11.94%	-2.90%	4.02%	11.17%	9.15%	-	-
Horiz. %	105.49%	107.93%	122.56%	126.22%	121.34%	109.15%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	15/12/06	-
Price	14.20	16.70	17.90	18.40	19.10	15.10	13.00	-
P/RPS	7.07	2.47	3.73	5.97	12.87	2.50	2.88	82.07%
YoY %	186.23%	-33.78%	-37.52%	-53.61%	414.80%	-13.19%	-	-
Horiz. %	245.49%	85.76%	129.51%	207.29%	446.88%	86.81%	100.00%	-
P/EPS	28.49	12.15	17.75	32.06	69.20	11.95	14.63	56.00%
YoY %	134.49%	-31.55%	-44.64%	-53.67%	479.08%	-18.32%	-	-
Horiz. %	194.74%	83.05%	121.33%	219.14%	473.00%	81.68%	100.00%	-
EY	3.51	8.23	5.63	3.12	1.45	8.37	6.83	-35.86%
YoY %	-57.35%	46.18%	80.45%	115.17%	-82.68%	22.55%	-	-
Horiz. %	51.39%	120.50%	82.43%	45.68%	21.23%	122.55%	100.00%	-
DY	1.23	5.39	2.35	1.52	0.73	5.43	2.77	-41.82%
YoY %	-77.18%	129.36%	54.61%	108.22%	-86.56%	96.03%	-	-
Horiz. %	44.40%	194.58%	84.84%	54.87%	26.35%	196.03%	100.00%	-
P/NAPS	1.53	1.83	2.06	2.15	2.26	1.83	1.76	-8.92%
YoY %	-16.39%	-11.17%	-4.19%	-4.87%	23.50%	3.98%	-	-
Horiz. %	86.93%	103.98%	117.05%	122.16%	128.41%	103.98%	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