[TANJONG] QoQ Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

14-Dec-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Oct-2004 [#3]

Profit Trend

QoQ- 60.73%

YoY- -8.86%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Cumulative Result
Revenue	1,023,258	517,589	2,952,027	2,190,361	1,441,844	703,619	2,677,171	-47.36%
YoY %	97.70%	-82.47%	34.77%	51.91%	104.92%	-73.72%	-	-
Horiz. %	38.22%	19.33%	110.27%	81.82%	53.86%	26.28%	100.00%	-
PBT	287,050	127,054	538,666	419,787	263,091	121,081	587,961	-38.02%
YoY %	125.93%	-76.41%	28.32%	59.56%	117.29%	-79.41%	-	-
Horiz. %	48.82%	21.61%	91.62%	71.40%	44.75%	20.59%	100.00%	-
Tax	-90,081	-42,969	-138,738	-129,007	-82,182	-37,732	-182,480	-37.56%
YoY %	-109.64%	69.03%	-7.54%	-56.98%	-117.80%	79.32%	-	-
Horiz. %	49.36%	23.55%	76.03%	70.70%	45.04%	20.68%	100.00%	-
NP	196,969	84,085	399,928	290,780	180,909	83,349	405,481	-38.23%
YoY %	134.25%	-78.97%	37.54%	60.73%	117.05%	-79.44%	-	-
Horiz. %	48.58%	20.74%	98.63%	71.71%	44.62%	20.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,829	84,085	399,928	290,780	180,909	83,349	405,481	-37.21%
YoY %	140.03%	-78.97%	37.54%	60.73%	117.05%	-79.44%	-	-
Horiz. %	49.78%	20.74%	98.63%	71.71%	44.62%	20.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.38%	33.82%	25.76%	30.73%	31.24%	31.16%	31.04%	-
YoY %	-7.21%	31.29%	-16.17%	-1.63%	0.26%	0.39%	-	-
Horiz. %	101.10%	108.96%	82.99%	99.00%	100.64%	100.39%	100.00%	-
Total Cost	826,289	433,504	2,552,099	1,899,581	1,260,935	620,270	2,271,690	-49.07%
YoY %	90.61%	-83.01%	34.35%	50.65%	103.29%	-72.70%	-	-
Horiz. %	36.37%	19.08%	112.34%	83.62%	55.51%	27.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,488,081	2,484,237	2,528,835	2,355,636	2,268,314	2,190,951	2,083,992	12.55%
YoY %	0.15%	-1.76%	7.35%	3.85%	3.53%	5.13%	-	-
Horiz. %	119.39%	119.21%	121.35%	113.03%	108.84%	105.13%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Dividend
Div	96,781	48,394	280,536	127,980	79,729	31,810	257,572	-47.96%
YoY %	99.99%	-82.75%	119.20%	60.52%	150.64%	-87.65%	-	-
Horiz. %	37.57%	18.79%	108.92%	49.69%	30.95%	12.35%	100.00%	-
Div Payout %	47.95%	57.55%	70.15%	44.01%	44.07%	38.17%	63.52%	-
YoY %	-16.68%	-17.96%	59.40%	-0.14%	15.46%	-39.91%	-	-
Horiz. %	75.49%	90.60%	110.44%	69.29%	69.38%	60.09%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Equity
Net Worth	2,488,081	2,484,237	2,528,835	2,355,636	2,268,314	2,190,951	2,083,992	12.55%
YoY %	0.15%	-1.76%	7.35%	3.85%	3.53%	5.13%	-	-
Horiz. %	119.39%	119.21%	121.35%	113.03%	108.84%	105.13%	100.00%	-
NOSH	403,254	403,285	400,766	399,938	398,649	397,631	390,260	2.20%
YoY %	-0.01%	0.63%	0.21%	0.32%	0.26%	1.89%	-	-
Horiz. %	103.33%	103.34%	102.69%	102.48%	102.15%	101.89%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Ratio Analysis
NP Margin	19.25%	16.25%	13.55%	13.28%	12.55%	11.85%	15.15%	-
YoY %	18.46%	19.93%	2.03%	5.82%	5.91%	-21.78%	-	-
Horiz. %	127.06%	107.26%	89.44%	87.66%	82.84%	78.22%	100.00%	-
ROE	8.11%	3.38%	15.81%	12.34%	7.98%	3.80%	19.46%	-
YoY %	139.94%	-78.62%	28.12%	54.64%	110.00%	-80.47%	-	-
Horiz. %	41.68%	17.37%	81.24%	63.41%	41.01%	19.53%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Per Share
RPS	253.75	128.34	736.60	547.67	361.68	176.95	686.00	-48.50%
YoY %	97.72%	-82.58%	34.50%	51.42%	104.40%	-74.21%	-	-
Horiz. %	36.99%	18.71%	107.38%	79.84%	52.72%	25.79%	100.00%	-
EPS	50.05	20.85	99.79	72.71	45.38	20.96	103.90	-38.57%
YoY %	140.05%	-79.11%	37.24%	60.22%	116.51%	-79.83%	-	-
Horiz. %	48.17%	20.07%	96.04%	69.98%	43.68%	20.17%	100.00%	-
DPS	24.00	12.00	70.00	32.00	20.00	8.00	66.00	-49.08%
YoY %	100.00%	-82.86%	118.75%	60.00%	150.00%	-87.88%	-	-
Horiz. %	36.36%	18.18%	106.06%	48.48%	30.30%	12.12%	100.00%	-
NAPS	6.17	6.16	6.31	5.89	5.69	5.51	5.34	10.12%
YoY %	0.16%	-2.38%	7.13%	3.51%	3.27%	3.18%	-	-
Horiz. %	115.54%	115.36%	118.16%	110.30%	106.55%	103.18%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 402,070
RPS	253.74	128.35	732.02	543.15	357.54	174.48	663.86	-47.36%
YoY %	97.69%	-82.47%	34.77%	51.91%	104.92%	-73.72%	-	-
Horiz. %	38.22%	19.33%	110.27%	81.82%	53.86%	26.28%	100.00%	-
EPS	50.05	20.85	99.17	72.11	44.86	20.67	100.55	-37.21%
YoY %	140.05%	-78.98%	37.53%	60.74%	117.03%	-79.44%	-	-
Horiz. %	49.78%	20.74%	98.63%	71.72%	44.61%	20.56%	100.00%	-
DPS	24.00	12.00	69.57	31.74	19.77	7.89	63.87	-47.95%
YoY %	100.00%	-82.75%	119.19%	60.55%	150.57%	-87.65%	-	-
Horiz. %	37.58%	18.79%	108.92%	49.69%	30.95%	12.35%	100.00%	-
NAPS	6.1697	6.1602	6.2708	5.8413	5.6248	5.4329	5.1677	12.55%
YoY %	0.15%	-1.76%	7.35%	3.85%	3.53%	5.13%	-	-
Horiz. %	119.39%	119.21%	121.35%	113.03%	108.85%	105.13%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	-
Price	14.00	8.25	8.25	8.25	8.25	8.25	8.25	-
P/RPS	5.52	6.43	1.12	1.51	2.28	4.66	1.20	176.84%
YoY %	-14.15%	474.11%	-25.83%	-33.77%	-51.07%	288.33%	-	-
Horiz. %	460.00%	535.83%	93.33%	125.83%	190.00%	388.33%	100.00%	-
P/EPS	27.97	39.57	8.27	11.35	18.18	39.36	7.94	131.69%
YoY %	-29.32%	378.48%	-27.14%	-37.57%	-53.81%	395.72%	-	-
Horiz. %	352.27%	498.36%	104.16%	142.95%	228.97%	495.72%	100.00%	-
EY	3.58	2.53	12.10	8.81	5.50	2.54	12.59	-56.79%
YoY %	41.50%	-79.09%	37.34%	60.18%	116.54%	-79.83%	-	-
Horiz. %	28.44%	20.10%	96.11%	69.98%	43.69%	20.17%	100.00%	-
DY	1.71	1.45	8.48	3.88	2.42	0.97	8.00	-64.28%
YoY %	17.93%	-82.90%	118.56%	60.33%	149.48%	-87.88%	-	-
Horiz. %	21.38%	18.12%	106.00%	48.50%	30.25%	12.12%	100.00%	-
P/NAPS	2.27	1.34	1.31	1.40	1.45	1.50	1.54	29.55%
YoY %	69.40%	2.29%	-6.43%	-3.45%	-3.33%	-2.60%	-	-
Horiz. %	147.40%	87.01%	85.06%	90.91%	94.16%	97.40%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	28/09/05	20/06/05	22/03/05	14/12/04	24/09/04	18/06/04	25/03/04	-
Price	14.50	13.60	8.25	8.25	8.25	8.25	8.25	-
P/RPS	5.71	10.60	1.12	1.51	2.28	4.66	1.20	183.17%
YoY %	-46.13%	846.43%	-25.83%	-33.77%	-51.07%	288.33%	-	-
Horiz. %	475.83%	883.33%	93.33%	125.83%	190.00%	388.33%	100.00%	-
P/EPS	28.97	65.23	8.27	11.35	18.18	39.36	7.94	137.18%
YoY %	-55.59%	688.75%	-27.14%	-37.57%	-53.81%	395.72%	-	-
Horiz. %	364.86%	821.54%	104.16%	142.95%	228.97%	495.72%	100.00%	-
EY	3.45	1.53	12.10	8.81	5.50	2.54	12.59	-57.84%
YoY %	125.49%	-87.36%	37.34%	60.18%	116.54%	-79.83%	-	-
Horiz. %	27.40%	12.15%	96.11%	69.98%	43.69%	20.17%	100.00%	-
DY	1.66	0.88	8.48	3.88	2.42	0.97	8.00	-64.98%
YoY %	88.64%	-89.62%	118.56%	60.33%	149.48%	-87.88%	-	-
Horiz. %	20.75%	11.00%	106.00%	48.50%	30.25%	12.12%	100.00%	-
P/NAPS	2.35	2.21	1.31	1.40	1.45	1.50	1.54	32.57%
YoY %	6.33%	68.70%	-6.43%	-3.45%	-3.33%	-2.60%	-	-
Horiz. %	152.60%	143.51%	85.06%	90.91%	94.16%	97.40%	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