[TANJONG] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Oct-2007 [#3]

Profit Trend

QoQ- 75.66%

YoY- 13.47%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Cumulative Result
Revenue	1,649,801	809,515	2,721,645	1,935,449	1,243,414	598,183	2,437,339	-22.92%
YoY %	103.80%	-70.26%	40.62%	55.66%	107.87%	-75.46%	-	-
Horiz. %	67.69%	33.21%	111.66%	79.41%	51.02%	24.54%	100.00%	-
PBT	461,487	271,150	773,478	560,814	322,264	157,277	688,246	-23.41%
YoY %	70.20%	-64.94%	37.92%	74.02%	104.90%	-77.15%	-	-
Horiz. %	67.05%	39.40%	112.38%	81.48%	46.82%	22.85%	100.00%	-
Tax	-68,731	-40,466	-195,258	-148,492	-86,514	-43,935	-151,457	-40.97%
YoY %	-69.85%	79.28%	-31.49%	-71.64%	-96.91%	70.99%	-	-
Horiz. %	45.38%	26.72%	128.92%	98.04%	57.12%	29.01%	100.00%	-
NP	392,756	230,684	578,220	412,322	235,750	113,342	536,789	-18.81%
YoY %	70.26%	-60.10%	40.24%	74.90%	108.00%	-78.89%	-	-
Horiz. %	73.17%	42.97%	107.72%	76.81%	43.92%	21.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	337,654	200,967	554,459	406,590	231,464	111,280	509,527	-24.00%
YoY %	68.01%	-63.75%	36.37%	75.66%	108.00%	-78.16%	-	-
Horiz. %	66.27%	39.44%	108.82%	79.80%	45.43%	21.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.89%	14.92%	25.24%	26.48%	26.85%	27.93%	22.01%	-
YoY %	-0.20%	-40.89%	-4.68%	-1.38%	-3.87%	26.90%	-	-
Horiz. %	67.65%	67.79%	114.68%	120.31%	121.99%	126.90%	100.00%	-
Total Cost	1,257,045	578,831	2,143,425	1,523,127	1,007,664	484,841	1,900,550	-24.10%
YoY %	117.17%	-73.00%	40.73%	51.15%	107.83%	-74.49%	-	-
Horiz. %	66.14%	30.46%	112.78%	80.14%	53.02%	25.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,988,293	3,754,018	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	12.76%
YoY %	6.24%	2.08%	4.95%	1.52%	1.44%	2.16%	-	-
Horiz. %	119.73%	112.70%	110.41%	105.20%	103.63%	102.16%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	141,142	70,564	362,918	169,362	112,909	56,446	330,678	-43.34%
YoY %	100.02%	-80.56%	114.29%	50.00%	100.03%	-82.93%	-	-
Horiz. %	42.68%	21.34%	109.75%	51.22%	34.14%	17.07%	100.00%	-
Div Payout %	41.80%	35.11%	65.45%	41.65%	48.78%	50.72%	64.90%	-
YoY %	19.05%	-46.36%	57.14%	-14.62%	-3.82%	-21.85%	-	-
Horiz. %	64.41%	54.10%	100.85%	64.18%	75.16%	78.15%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	3,988,293	3,754,018	3,677,575	3,504,182	3,451,797	3,402,909	3,330,979	12.76%
YoY %	6.24%	2.08%	4.95%	1.52%	1.44%	2.16%	-	-
Horiz. %	119.73%	112.70%	110.41%	105.20%	103.63%	102.16%	100.00%	-
NOSH	403,265	403,224	403,242	403,243	403,247	403,188	403,266	-0.00%
YoY %	0.01%	-0.00%	-0.00%	-0.00%	0.01%	-0.02%	-	-
Horiz. %	100.00%	99.99%	99.99%	99.99%	100.00%	99.98%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	23.81%	28.50%	21.25%	21.30%	18.96%	18.95%	22.02%	-
YoY %	-16.46%	34.12%	-0.23%	12.34%	0.05%	-13.94%	-	-
Horiz. %	108.13%	129.43%	96.50%	96.73%	86.10%	86.06%	100.00%	-
ROE	8.47%	5.35%	15.08%	11.60%	6.71%	3.27%	15.30%	-
YoY %	58.32%	-64.52%	30.00%	72.88%	105.20%	-78.63%	-	-
Horiz. %	55.36%	34.97%	98.56%	75.82%	43.86%	21.37%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	409.11	200.76	674.94	479.97	308.35	148.36	604.40	-22.92%
YoY %	103.78%	-70.26%	40.62%	55.66%	107.84%	-75.45%	-	-
Horiz. %	67.69%	33.22%	111.67%	79.41%	51.02%	24.55%	100.00%	-
EPS	83.73	49.84	137.50	100.83	57.40	27.60	126.35	-24.00%
YoY %	68.00%	-63.75%	36.37%	75.66%	107.97%	-78.16%	-	-
Horiz. %	66.27%	39.45%	108.82%	79.80%	45.43%	21.84%	100.00%	-
DPS	35.00	17.50	90.00	42.00	28.00	14.00	82.00	-43.33%
YoY %	100.00%	-80.56%	114.29%	50.00%	100.00%	-82.93%	-	-
Horiz. %	42.68%	21.34%	109.76%	51.22%	34.15%	17.07%	100.00%	-
NAPS	9.89	9.31	9.12	8.69	8.56	8.44	8.26	12.76%
YoY %	6.23%	2.08%	4.95%	1.52%	1.42%	2.18%	-	-
Horiz. %	119.73%	112.71%	110.41%	105.21%	103.63%	102.18%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	409.10	200.74	674.89	479.94	308.33	148.33	604.39	-22.92%
YoY %	103.80%	-70.26%	40.62%	55.66%	107.87%	-75.46%	-	-
Horiz. %	67.69%	33.21%	111.66%	79.41%	51.02%	24.54%	100.00%	-
EPS	83.73	49.83	137.49	100.82	57.40	27.59	126.35	-24.00%
YoY %	68.03%	-63.76%	36.37%	75.64%	108.05%	-78.16%	-	-
Horiz. %	66.27%	39.44%	108.82%	79.79%	45.43%	21.84%	100.00%	-
DPS	35.00	17.50	89.99	42.00	28.00	14.00	82.00	-43.33%
YoY %	100.00%	-80.55%	114.26%	50.00%	100.00%	-82.93%	-	-
Horiz. %	42.68%	21.34%	109.74%	51.22%	34.15%	17.07%	100.00%	-
NAPS	9.8898	9.3089	9.1193	8.6894	8.5595	8.4383	8.2599	12.76%
YoY %	6.24%	2.08%	4.95%	1.52%	1.44%	2.16%	-	-
Horiz. %	119.73%	112.70%	110.40%	105.20%	103.63%	102.16%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	13.10	16.10	16.10	17.50	17.70	16.80	14.80	-
P/RPS	3.20	8.02	2.39	3.65	5.74	11.32	2.45	19.50%
YoY %	-60.10%	235.56%	-34.52%	-36.41%	-49.29%	362.04%	-	-
Horiz. %	130.61%	327.35%	97.55%	148.98%	234.29%	462.04%	100.00%	-
P/EPS	15.65	32.30	11.71	17.36	30.84	60.87	11.71	21.35%
YoY %	-51.55%	175.83%	-32.55%	-43.71%	-49.33%	419.81%	-	-
Horiz. %	133.65%	275.83%	100.00%	148.25%	263.36%	519.81%	100.00%	-
EY	6.39	3.10	8.54	5.76	3.24	1.64	8.54	-17.59%
YoY %	106.13%	-63.70%	48.26%	77.78%	97.56%	-80.80%	-	-
Horiz. %	74.82%	36.30%	100.00%	67.45%	37.94%	19.20%	100.00%	-
DY	2.67	1.09	5.59	2.40	1.58	0.83	5.54	-38.55%
YoY %	144.95%	-80.50%	132.92%	51.90%	90.36%	-85.02%	-	-
Horiz. %	48.19%	19.68%	100.90%	43.32%	28.52%	14.98%	100.00%	-
P/NAPS	1.32	1.73	1.77	2.01	2.07	1.99	1.79	-18.39%
YoY %	-23.70%	-2.26%	-11.94%	-2.90%	4.02%	11.17%	-	-
Horiz. %	73.74%	96.65%	98.88%	112.29%	115.64%	111.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	-
Price	12.90	14.20	16.70	17.90	18.40	19.10	15.10	-
P/RPS	3.15	7.07	2.47	3.73	5.97	12.87	2.50	16.67%
YoY %	-55.45%	186.23%	-33.78%	-37.52%	-53.61%	414.80%	-	-
Horiz. %	126.00%	282.80%	98.80%	149.20%	238.80%	514.80%	100.00%	-
P/EPS	15.41	28.49	12.15	17.75	32.06	69.20	11.95	18.49%
YoY %	-45.91%	134.49%	-31.55%	-44.64%	-53.67%	479.08%	-	-
Horiz. %	128.95%	238.41%	101.67%	148.54%	268.28%	579.08%	100.00%	-
EY	6.49	3.51	8.23	5.63	3.12	1.45	8.37	-15.61%
YoY %	84.90%	-57.35%	46.18%	80.45%	115.17%	-82.68%	-	-
Horiz. %	77.54%	41.94%	98.33%	67.26%	37.28%	17.32%	100.00%	-
DY	2.71	1.23	5.39	2.35	1.52	0.73	5.43	-37.10%
YoY %	120.33%	-77.18%	129.36%	54.61%	108.22%	-86.56%	-	-
Horiz. %	49.91%	22.65%	99.26%	43.28%	27.99%	13.44%	100.00%	-
P/NAPS	1.30	1.53	1.83	2.06	2.15	2.26	1.83	-20.40%
YoY %	-15.03%	-16.39%	-11.17%	-4.19%	-4.87%	23.50%	-	-
Horiz. %	71.04%	83.61%	100.00%	112.57%	117.49%	123.50%	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