[TANJONG] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

13-Dec-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Oct-2005 [#3]

Profit Trend

QoQ- 42.81%

YoY- -0.88%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Cumulative Result
Revenue	1,149,734	553,070	1,965,293	1,488,496	1,023,258	517,589	2,952,027	-46.76%
YoY %	107.88%	-71.86%	32.03%	45.47%	97.70%	-82.47%	-	-
Horiz. %	38.95%	18.74%	66.57%	50.42%	34.66%	17.53%	100.00%	-
PBT	262,353	155,855	501,167	403,659	287,050	127,054	538,666	-38.17%
YoY %	68.33%	-68.90%	24.16%	40.62%	125.93%	-76.41%	-	-
Horiz. %	48.70%	28.93%	93.04%	74.94%	53.29%	23.59%	100.00%	-
Tax	-53,563	-27,796	-132,051	-121,577	-90,081	-42,969	-138,738	-47.07%
YoY %	-92.70%	78.95%	-8.62%	-34.96%	-109.64%	69.03%	-	-
Horiz. %	38.61%	20.03%	95.18%	87.63%	64.93%	30.97%	100.00%	-
NP	208,790	128,059	369,116	282,082	196,969	84,085	399,928	-35.24%
YoY %	63.04%	-65.31%	30.85%	43.21%	134.25%	-78.97%	-	-
Horiz. %	52.21%	32.02%	92.30%	70.53%	49.25%	21.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,755	126,989	374,494	288,233	201,829	84,085	399,928	-35.87%
YoY %	62.03%	-66.09%	29.93%	42.81%	140.03%	-78.97%	-	-
Horiz. %	51.45%	31.75%	93.64%	72.07%	50.47%	21.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	17.83%	26.35%	30.12%	31.38%	33.82%	25.76%	-
YoY %	14.53%	-32.33%	-12.52%	-4.02%	-7.21%	31.29%	-	-
Horiz. %	79.27%	69.22%	102.29%	116.93%	121.82%	131.29%	100.00%	-
Total Cost	940,944	425,011	1,596,177	1,206,414	826,289	433,504	2,552,099	-48.67%
YoY %	121.39%	-73.37%	32.31%	46.00%	90.61%	-83.01%	-	-
Horiz. %	36.87%	16.65%	62.54%	47.27%	32.38%	16.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,927,834	2,867,233	3,036,437	2,532,321	2,488,081	2,484,237	2,528,835	10.28%
YoY %	2.11%	-5.57%	19.91%	1.78%	0.15%	-1.76%	-	-
Horiz. %	115.78%	113.38%	120.07%	100.14%	98.39%	98.24%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	96,787	48,392	282,271	145,164	96,781	48,394	280,536	-50.90%
YoY %	100.01%	-82.86%	94.45%	49.99%	99.99%	-82.75%	-	-
Horiz. %	34.50%	17.25%	100.62%	51.75%	34.50%	17.25%	100.00%	-
Div Payout %	47.04%	38.11%	75.37%	50.36%	47.95%	57.55%	70.15%	-
YoY %	23.43%	-49.44%	49.66%	5.03%	-16.68%	-17.96%	-	-
Horiz. %	67.06%	54.33%	107.44%	71.79%	68.35%	82.04%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	2,927,834	2,867,233	3,036,437	2,532,321	2,488,081	2,484,237	2,528,835	10.28%
YoY %	2.11%	-5.57%	19.91%	1.78%	0.15%	-1.76%	-	-
Horiz. %	115.78%	113.38%	120.07%	100.14%	98.39%	98.24%	100.00%	-
NOSH	403,283	403,267	403,245	403,235	403,254	403,285	400,766	0.41%
YoY %	0.00%	0.01%	0.00%	-0.00%	-0.01%	0.63%	-	-
Horiz. %	100.63%	100.62%	100.62%	100.62%	100.62%	100.63%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	18.16%	23.15%	18.78%	18.95%	19.25%	16.25%	13.55%	-
YoY %	-21.56%	23.27%	-0.90%	-1.56%	18.46%	19.93%	-	-
Horiz. %	134.02%	170.85%	138.60%	139.85%	142.07%	119.93%	100.00%	-
ROE	7.03%	4.43%	12.33%	11.38%	8.11%	3.38%	15.81%	-
YoY %	58.69%	-64.07%	8.35%	40.32%	139.94%	-78.62%	-	-
Horiz. %	44.47%	28.02%	77.99%	71.98%	51.30%	21.38%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	285.09	137.15	487.37	369.14	253.75	128.34	736.60	-46.98%
YoY %	107.87%	-71.86%	32.03%	45.47%	97.72%	-82.58%	-	-
Horiz. %	38.70%	18.62%	66.16%	50.11%	34.45%	17.42%	100.00%	-
EPS	51.02	31.49	92.87	71.48	50.05	20.85	99.79	-36.13%
YoY %	62.02%	-66.09%	29.92%	42.82%	140.05%	-79.11%	-	-
Horiz. %	51.13%	31.56%	93.07%	71.63%	50.16%	20.89%	100.00%	-
DPS	24.00	12.00	70.00	36.00	24.00	12.00	70.00	-51.10%
YoY %	100.00%	-82.86%	94.44%	50.00%	100.00%	-82.86%	-	-
Horiz. %	34.29%	17.14%	100.00%	51.43%	34.29%	17.14%	100.00%	-
NAPS	7.26	7.11	7.53	6.28	6.17	6.16	6.31	9.82%
YoY %	2.11%	-5.58%	19.90%	1.78%	0.16%	-2.38%	-	-
Horiz. %	115.06%	112.68%	119.33%	99.52%	97.78%	97.62%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 403,191
RPS	285.10	137.15	487.34	369.10	253.74	128.35	732.02	-46.76%
YoY %	107.87%	-71.86%	32.03%	45.46%	97.69%	-82.47%	-	-
Horiz. %	38.95%	18.74%	66.57%	50.42%	34.66%	17.53%	100.00%	-
EPS	51.02	31.49	92.86	71.47	50.05	20.85	99.17	-35.87%
YoY %	62.02%	-66.09%	29.93%	42.80%	140.05%	-78.98%	-	-
Horiz. %	51.45%	31.75%	93.64%	72.07%	50.47%	21.02%	100.00%	-
DPS	24.00	12.00	70.00	36.00	24.00	12.00	69.57	-50.90%
YoY %	100.00%	-82.86%	94.44%	50.00%	100.00%	-82.75%	-	-
Horiz. %	34.50%	17.25%	100.62%	51.75%	34.50%	17.25%	100.00%	-
NAPS	7.2602	7.1099	7.5295	6.2794	6.1697	6.1602	6.2708	10.28%
YoY %	2.11%	-5.57%	19.91%	1.78%	0.15%	-1.76%	-	-
Horiz. %	115.78%	113.38%	120.07%	100.14%	98.39%	98.24%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	13.80	14.30	14.80	14.70	14.00	8.25	8.25	-
P/RPS	4.84	10.43	3.04	3.98	5.52	6.43	1.12	166.02%
YoY %	-53.60%	243.09%	-23.62%	-27.90%	-14.15%	474.11%	-	-
Horiz. %	432.14%	931.25%	271.43%	355.36%	492.86%	574.11%	100.00%	-
P/EPS	27.05	45.41	15.94	20.57	27.97	39.57	8.27	120.82%
YoY %	-40.43%	184.88%	-22.51%	-26.46%	-29.32%	378.48%	-	-
Horiz. %	327.09%	549.09%	192.74%	248.73%	338.21%	478.48%	100.00%	-
EY	3.70	2.20	6.28	4.86	3.58	2.53	12.10	-54.71%
YoY %	68.18%	-64.97%	29.22%	35.75%	41.50%	-79.09%	-	-
Horiz. %	30.58%	18.18%	51.90%	40.17%	29.59%	20.91%	100.00%	-
DY	1.74	0.84	4.73	2.45	1.71	1.45	8.48	-65.31%
YoY %	107.14%	-82.24%	93.06%	43.27%	17.93%	-82.90%	-	-
Horiz. %	20.52%	9.91%	55.78%	28.89%	20.17%	17.10%	100.00%	-
P/NAPS	1.90	2.01	1.97	2.34	2.27	1.34	1.31	28.21%
YoY %	-5.47%	2.03%	-15.81%	3.08%	69.40%	2.29%	-	-
Horiz. %	145.04%	153.44%	150.38%	178.63%	173.28%	102.29%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	27/09/06	21/06/06	28/03/06	13/12/05	28/09/05	20/06/05	22/03/05	-
Price	12.70	13.10	14.80	15.00	14.50	13.60	8.25	-
P/RPS	4.45	9.55	3.04	4.06	5.71	10.60	1.12	151.49%
YoY %	-53.40%	214.14%	-25.12%	-28.90%	-46.13%	846.43%	-	-
Horiz. %	397.32%	852.68%	271.43%	362.50%	509.82%	946.43%	100.00%	-
P/EPS	24.89	41.60	15.94	20.98	28.97	65.23	8.27	108.87%
YoY %	-40.17%	160.98%	-24.02%	-27.58%	-55.59%	688.75%	-	-
Horiz. %	300.97%	503.02%	192.74%	253.69%	350.30%	788.75%	100.00%	-
EY	4.02	2.40	6.28	4.77	3.45	1.53	12.10	-52.12%
YoY %	67.50%	-61.78%	31.66%	38.26%	125.49%	-87.36%	-	-
Horiz. %	33.22%	19.83%	51.90%	39.42%	28.51%	12.64%	100.00%	-
DY	1.89	0.92	4.73	2.40	1.66	0.88	8.48	-63.34%
YoY %	105.43%	-80.55%	97.08%	44.58%	88.64%	-89.62%	-	-
Horiz. %	22.29%	10.85%	55.78%	28.30%	19.58%	10.38%	100.00%	-
P/NAPS	1.75	1.84	1.97	2.39	2.35	2.21	1.31	21.35%
YoY %	-4.89%	-6.60%	-17.57%	1.70%	6.33%	68.70%	-	-
Horiz. %	133.59%	140.46%	150.38%	182.44%	179.39%	168.70%	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