[TANJONG] QoQ Cumulative Quarter Result on 31-Jul-2008 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 68.01%
YoY- 45.88%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 978,819 3,693,855 2,636,314 1,649,801 809,515 2,721,645 1,935,449 -36.54%
PBT 269,364 748,836 600,614 461,487 271,150 773,478 560,814 -38.69%
Tax -53,048 -200,260 -94,675 -68,731 -40,466 -195,258 -148,492 -49.68%
NP 216,316 548,576 505,939 392,756 230,684 578,220 412,322 -34.97%
-
NP to SH 191,413 463,769 434,781 337,654 200,967 554,459 406,590 -39.51%
-
Tax Rate 19.69% 26.74% 15.76% 14.89% 14.92% 25.24% 26.48% -
Total Cost 762,503 3,145,279 2,130,375 1,257,045 578,831 2,143,425 1,523,127 -36.97%
-
Net Worth 3,975,841 3,705,796 4,137,315 3,988,293 3,754,018 3,677,575 3,504,182 8.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 70,565 362,918 211,704 141,142 70,564 362,918 169,362 -44.24%
Div Payout % 36.87% 78.25% 48.69% 41.80% 35.11% 65.45% 41.65% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 3,975,841 3,705,796 4,137,315 3,988,293 3,754,018 3,677,575 3,504,182 8.79%
NOSH 403,229 403,242 403,247 403,265 403,224 403,242 403,243 -0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 22.10% 14.85% 19.19% 23.81% 28.50% 21.25% 21.30% -
ROE 4.81% 12.51% 10.51% 8.47% 5.35% 15.08% 11.60% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 242.74 916.04 653.77 409.11 200.76 674.94 479.97 -36.54%
EPS 47.47 115.01 107.82 83.73 49.84 137.50 100.83 -39.50%
DPS 17.50 90.00 52.50 35.00 17.50 90.00 42.00 -44.24%
NAPS 9.86 9.19 10.26 9.89 9.31 9.12 8.69 8.79%
Adjusted Per Share Value based on latest NOSH - 403,206
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 242.72 915.97 653.73 409.10 200.74 674.89 479.94 -36.54%
EPS 47.46 115.00 107.81 83.73 49.83 137.49 100.82 -39.51%
DPS 17.50 89.99 52.50 35.00 17.50 89.99 42.00 -44.24%
NAPS 9.859 9.1893 10.2594 9.8898 9.3089 9.1193 8.6894 8.79%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 14.10 13.50 11.80 13.10 16.10 16.10 17.50 -
P/RPS 5.81 1.47 1.80 3.20 8.02 2.39 3.65 36.36%
P/EPS 29.70 11.74 10.94 15.65 32.30 11.71 17.36 43.09%
EY 3.37 8.52 9.14 6.39 3.10 8.54 5.76 -30.07%
DY 1.24 6.67 4.45 2.67 1.09 5.59 2.40 -35.63%
P/NAPS 1.43 1.47 1.15 1.32 1.73 1.77 2.01 -20.32%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 31/03/09 11/12/08 25/09/08 20/06/08 27/03/08 11/12/07 -
Price 13.70 13.80 13.20 12.90 14.20 16.70 17.90 -
P/RPS 5.64 1.51 2.02 3.15 7.07 2.47 3.73 31.77%
P/EPS 28.86 12.00 12.24 15.41 28.49 12.15 17.75 38.31%
EY 3.46 8.33 8.17 6.49 3.51 8.23 5.63 -27.73%
DY 1.28 6.52 3.98 2.71 1.23 5.39 2.35 -33.32%
P/NAPS 1.39 1.50 1.29 1.30 1.53 1.83 2.06 -23.08%

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