[TANJONG] QoQ Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Oct-2006 [#3]

Profit Trend

QoQ- 74.15%

YoY- 24.31%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Cumulative Result
Revenue	1,243,414	598,183	2,437,339	1,818,727	1,149,734	553,070	1,965,293	-26.36%
YoY %	107.87%	-75.46%	34.01%	58.19%	107.88%	-71.86%	-	-
Horiz. %	63.27%	30.44%	124.02%	92.54%	58.50%	28.14%	100.00%	-
PBT	322,264	157,277	688,246	469,541	262,353	155,855	501,167	-25.56%
YoY %	104.90%	-77.15%	46.58%	78.97%	68.33%	-68.90%	-	-
Horiz. %	64.30%	31.38%	137.33%	93.69%	52.35%	31.10%	100.00%	-
Tax	-86,514	-43,935	-151,457	-105,524	-53,563	-27,796	-132,051	-24.62%
YoY %	-96.91%	70.99%	-43.53%	-97.01%	-92.70%	78.95%	-	-
Horiz. %	65.52%	33.27%	114.70%	79.91%	40.56%	21.05%	100.00%	-
NP	235,750	113,342	536,789	364,017	208,790	128,059	369,116	-25.89%
YoY %	108.00%	-78.89%	47.46%	74.35%	63.04%	-65.31%	-	-
Horiz. %	63.87%	30.71%	145.43%	98.62%	56.56%	34.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,464	111,280	509,527	358,313	205,755	126,989	374,494	-27.50%
YoY %	108.00%	-78.16%	42.20%	74.15%	62.03%	-66.09%	-	-
Horiz. %	61.81%	29.71%	136.06%	95.68%	54.94%	33.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	27.93%	22.01%	22.47%	20.42%	17.83%	26.35%	-
YoY %	-3.87%	26.90%	-2.05%	10.04%	14.53%	-32.33%	-	-
Horiz. %	101.90%	106.00%	83.53%	85.28%	77.50%	67.67%	100.00%	-
Total Cost	1,007,664	484,841	1,900,550	1,454,710	940,944	425,011	1,596,177	-26.47%
YoY %	107.83%	-74.49%	30.65%	54.60%	121.39%	-73.37%	-	-
Horiz. %	63.13%	30.38%	119.07%	91.14%	58.95%	26.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,451,797	3,402,909	3,330,979	2,972,162	2,927,834	2,867,233	3,036,437	8.94%
YoY %	1.44%	2.16%	12.07%	1.51%	2.11%	-5.57%	-	-
Horiz. %	113.68%	112.07%	109.70%	97.88%	96.42%	94.43%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	112,909	56,446	330,678	145,180	96,787	48,392	282,271	-45.80%
YoY %	100.03%	-82.93%	127.77%	50.00%	100.01%	-82.86%	-	-
Horiz. %	40.00%	20.00%	117.15%	51.43%	34.29%	17.14%	100.00%	-
Div Payout %	48.78%	50.72%	64.90%	40.52%	47.04%	38.11%	75.37%	-
YoY %	-3.82%	-21.85%	60.17%	-13.86%	23.43%	-49.44%	-	-
Horiz. %	64.72%	67.29%	86.11%	53.76%	62.41%	50.56%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	3,451,797	3,402,909	3,330,979	2,972,162	2,927,834	2,867,233	3,036,437	8.94%
YoY %	1.44%	2.16%	12.07%	1.51%	2.11%	-5.57%	-	-
Horiz. %	113.68%	112.07%	109.70%	97.88%	96.42%	94.43%	100.00%	-
NOSH	403,247	403,188	403,266	403,278	403,283	403,267	403,245	0.00%
YoY %	0.01%	-0.02%	-0.00%	-0.00%	0.00%	0.01%	-	-
Horiz. %	100.00%	99.99%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	18.96%	18.95%	22.02%	20.01%	18.16%	23.15%	18.78%	-
YoY %	0.05%	-13.94%	10.04%	10.19%	-21.56%	23.27%	-	-
Horiz. %	100.96%	100.91%	117.25%	106.55%	96.70%	123.27%	100.00%	-
ROE	6.71%	3.27%	15.30%	12.06%	7.03%	4.43%	12.33%	-
YoY %	105.20%	-78.63%	26.87%	71.55%	58.69%	-64.07%	-	-
Horiz. %	54.42%	26.52%	124.09%	97.81%	57.02%	35.93%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	308.35	148.36	604.40	450.99	285.09	137.15	487.37	-26.36%
YoY %	107.84%	-75.45%	34.02%	58.19%	107.87%	-71.86%	-	-
Horiz. %	63.27%	30.44%	124.01%	92.54%	58.50%	28.14%	100.00%	-
EPS	57.40	27.60	126.35	88.85	51.02	31.49	92.87	-27.50%
YoY %	107.97%	-78.16%	42.21%	74.15%	62.02%	-66.09%	-	-
Horiz. %	61.81%	29.72%	136.05%	95.67%	54.94%	33.91%	100.00%	-
DPS	28.00	14.00	82.00	36.00	24.00	12.00	70.00	-45.80%
YoY %	100.00%	-82.93%	127.78%	50.00%	100.00%	-82.86%	-	-
Horiz. %	40.00%	20.00%	117.14%	51.43%	34.29%	17.14%	100.00%	-
NAPS	8.56	8.44	8.26	7.37	7.26	7.11	7.53	8.94%
YoY %	1.42%	2.18%	12.08%	1.52%	2.11%	-5.58%	-	-
Horiz. %	113.68%	112.08%	109.69%	97.88%	96.41%	94.42%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,272
RPS	308.33	148.33	604.39	450.99	285.10	137.15	487.34	-26.36%
YoY %	107.87%	-75.46%	34.01%	58.19%	107.87%	-71.86%	-	-
Horiz. %	63.27%	30.44%	124.02%	92.54%	58.50%	28.14%	100.00%	-
EPS	57.40	27.59	126.35	88.85	51.02	31.49	92.86	-27.49%
YoY %	108.05%	-78.16%	42.21%	74.15%	62.02%	-66.09%	-	-
Horiz. %	61.81%	29.71%	136.07%	95.68%	54.94%	33.91%	100.00%	-
DPS	28.00	14.00	82.00	36.00	24.00	12.00	70.00	-45.80%
YoY %	100.00%	-82.93%	127.78%	50.00%	100.00%	-82.86%	-	-
Horiz. %	40.00%	20.00%	117.14%	51.43%	34.29%	17.14%	100.00%	-
NAPS	8.5595	8.4383	8.2599	7.3701	7.2602	7.1099	7.5295	8.94%
YoY %	1.44%	2.16%	12.07%	1.51%	2.11%	-5.57%	-	-
Horiz. %	113.68%	112.07%	109.70%	97.88%	96.42%	94.43%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	17.70	16.80	14.80	12.10	13.80	14.30	14.80	-
P/RPS	5.74	11.32	2.45	2.68	4.84	10.43	3.04	52.94%
YoY %	-49.29%	362.04%	-8.58%	-44.63%	-53.60%	243.09%	-	-
Horiz. %	188.82%	372.37%	80.59%	88.16%	159.21%	343.09%	100.00%	-
P/EPS	30.84	60.87	11.71	13.62	27.05	45.41	15.94	55.45%
YoY %	-49.33%	419.81%	-14.02%	-49.65%	-40.43%	184.88%	-	-
Horiz. %	193.48%	381.87%	73.46%	85.45%	169.70%	284.88%	100.00%	-
EY	3.24	1.64	8.54	7.34	3.70	2.20	6.28	-35.75%
YoY %	97.56%	-80.80%	16.35%	98.38%	68.18%	-64.97%	-	-
Horiz. %	51.59%	26.11%	135.99%	116.88%	58.92%	35.03%	100.00%	-
DY	1.58	0.83	5.54	2.98	1.74	0.84	4.73	-51.95%
YoY %	90.36%	-85.02%	85.91%	71.26%	107.14%	-82.24%	-	-
Horiz. %	33.40%	17.55%	117.12%	63.00%	36.79%	17.76%	100.00%	-
P/NAPS	2.07	1.99	1.79	1.64	1.90	2.01	1.97	3.36%
YoY %	4.02%	11.17%	9.15%	-13.68%	-5.47%	2.03%	-	-
Horiz. %	105.08%	101.02%	90.86%	83.25%	96.45%	102.03%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	25/09/07	25/06/07	22/03/07	15/12/06	27/09/06	21/06/06	28/03/06	-
Price	18.40	19.10	15.10	13.00	12.70	13.10	14.80	-
P/RPS	5.97	12.87	2.50	2.88	4.45	9.55	3.04	57.01%
YoY %	-53.61%	414.80%	-13.19%	-35.28%	-53.40%	214.14%	-	-
Horiz. %	196.38%	423.36%	82.24%	94.74%	146.38%	314.14%	100.00%	-
P/EPS	32.06	69.20	11.95	14.63	24.89	41.60	15.94	59.54%
YoY %	-53.67%	479.08%	-18.32%	-41.22%	-40.17%	160.98%	-	-
Horiz. %	201.13%	434.13%	74.97%	91.78%	156.15%	260.98%	100.00%	-
EY	3.12	1.45	8.37	6.83	4.02	2.40	6.28	-37.35%
YoY %	115.17%	-82.68%	22.55%	69.90%	67.50%	-61.78%	-	-
Horiz. %	49.68%	23.09%	133.28%	108.76%	64.01%	38.22%	100.00%	-
DY	1.52	0.73	5.43	2.77	1.89	0.92	4.73	-53.18%
YoY %	108.22%	-86.56%	96.03%	46.56%	105.43%	-80.55%	-	-
Horiz. %	32.14%	15.43%	114.80%	58.56%	39.96%	19.45%	100.00%	-
P/NAPS	2.15	2.26	1.83	1.76	1.75	1.84	1.97	6.01%
YoY %	-4.87%	23.50%	3.98%	0.57%	-4.89%	-6.60%	-	-
Horiz. %	109.14%	114.72%	92.89%	89.34%	88.83%	93.40%	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