[TANJONG] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Oct-2008 [#3]

Profit Trend

QoQ- 28.77%

YoY- 6.93%

Quarter Report

TplcAnn 3QtrFY09 _Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Cumulative Result
Revenue	1,976,368	978,819	3,693,855	2,636,314	1,649,801	809,515	2,721,645	-19.22%
YoY %	101.91%	-73.50%	40.11%	59.80%	103.80%	-70.26%	-	-
Horiz. %	72.62%	35.96%	135.72%	96.86%	60.62%	29.74%	100.00%	-
PBT	531,971	269,364	748,836	600,614	461,487	271,150	773,478	-22.10%
YoY %	97.49%	-64.03%	24.68%	30.15%	70.20%	-64.94%	-	-
Horiz. %	68.78%	34.83%	96.81%	77.65%	59.66%	35.06%	100.00%	-
Tax	-109,816	-53,048	-200,260	-94,675	-68,731	-40,466	-195,258	-31.88%
YoY %	-107.01%	73.51%	-111.52%	-37.75%	-69.85%	79.28%	-	-
Horiz. %	56.24%	27.17%	102.56%	48.49%	35.20%	20.72%	100.00%	-
NP	422,155	216,316	548,576	505,939	392,756	230,684	578,220	-18.93%
YoY %	95.16%	-60.57%	8.43%	28.82%	70.26%	-60.10%	-	-
Horiz. %	73.01%	37.41%	94.87%	87.50%	67.93%	39.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	372,941	191,413	463,769	434,781	337,654	200,967	554,459	-23.25%
YoY %	94.84%	-58.73%	6.67%	28.77%	68.01%	-63.75%	-	-
Horiz. %	67.26%	34.52%	83.64%	78.42%	60.90%	36.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	19.69%	26.74%	15.76%	14.89%	14.92%	25.24%	-
YoY %	4.82%	-26.36%	69.67%	5.84%	-0.20%	-40.89%	-	-
Horiz. %	81.77%	78.01%	105.94%	62.44%	58.99%	59.11%	100.00%	-
Total Cost	1,554,213	762,503	3,145,279	2,130,375	1,257,045	578,831	2,143,425	-19.30%
YoY %	103.83%	-75.76%	47.64%	69.47%	117.17%	-73.00%	-	-
Horiz. %	72.51%	35.57%	146.74%	99.39%	58.65%	27.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,202,038	3,975,841	3,705,796	4,137,315	3,988,293	3,754,018	3,677,575	9.30%
YoY %	5.69%	7.29%	-10.43%	3.74%	6.24%	2.08%	-	-
Horiz. %	114.26%	108.11%	100.77%	112.50%	108.45%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	141,143	70,565	362,918	211,704	141,142	70,564	362,918	-46.75%
YoY %	100.02%	-80.56%	71.43%	49.99%	100.02%	-80.56%	-	-
Horiz. %	38.89%	19.44%	100.00%	58.33%	38.89%	19.44%	100.00%	-
Div Payout %	37.85%	36.87%	78.25%	48.69%	41.80%	35.11%	65.45%	-
YoY %	2.66%	-52.88%	60.71%	16.48%	19.05%	-46.36%	-	-
Horiz. %	57.83%	56.33%	119.56%	74.39%	63.87%	53.64%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	4,202,038	3,975,841	3,705,796	4,137,315	3,988,293	3,754,018	3,677,575	9.30%
YoY %	5.69%	7.29%	-10.43%	3.74%	6.24%	2.08%	-	-
Horiz. %	114.26%	108.11%	100.77%	112.50%	108.45%	102.08%	100.00%	-
NOSH	403,266	403,229	403,242	403,247	403,265	403,224	403,242	0.00%
YoY %	0.01%	-0.00%	-0.00%	-0.00%	0.01%	-0.00%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	21.36%	22.10%	14.85%	19.19%	23.81%	28.50%	21.25%	-
YoY %	-3.35%	48.82%	-22.62%	-19.40%	-16.46%	34.12%	-	-
Horiz. %	100.52%	104.00%	69.88%	90.31%	112.05%	134.12%	100.00%	-
ROE	8.88%	4.81%	12.51%	10.51%	8.47%	5.35%	15.08%	-
YoY %	84.62%	-61.55%	19.03%	24.09%	58.32%	-64.52%	-	-
Horiz. %	58.89%	31.90%	82.96%	69.69%	56.17%	35.48%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	490.09	242.74	916.04	653.77	409.11	200.76	674.94	-19.22%
YoY %	101.90%	-73.50%	40.12%	59.80%	103.78%	-70.26%	-	-
Horiz. %	72.61%	35.96%	135.72%	96.86%	60.61%	29.74%	100.00%	-
EPS	92.48	47.47	115.01	107.82	83.73	49.84	137.50	-23.25%
YoY %	94.82%	-58.73%	6.67%	28.77%	68.00%	-63.75%	-	-
Horiz. %	67.26%	34.52%	83.64%	78.41%	60.89%	36.25%	100.00%	-
DPS	35.00	17.50	90.00	52.50	35.00	17.50	90.00	-46.75%
YoY %	100.00%	-80.56%	71.43%	50.00%	100.00%	-80.56%	-	-
Horiz. %	38.89%	19.44%	100.00%	58.33%	38.89%	19.44%	100.00%	-
NAPS	10.42	9.86	9.19	10.26	9.89	9.31	9.12	9.29%
YoY %	5.68%	7.29%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.25%	108.11%	100.77%	112.50%	108.44%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,183
RPS	490.08	242.72	915.97	653.73	409.10	200.74	674.89	-19.22%
YoY %	101.91%	-73.50%	40.11%	59.80%	103.80%	-70.26%	-	-
Horiz. %	72.62%	35.96%	135.72%	96.86%	60.62%	29.74%	100.00%	-
EPS	92.48	47.46	115.00	107.81	83.73	49.83	137.49	-23.24%
YoY %	94.86%	-58.73%	6.67%	28.76%	68.03%	-63.76%	-	-
Horiz. %	67.26%	34.52%	83.64%	78.41%	60.90%	36.24%	100.00%	-
DPS	35.00	17.50	89.99	52.50	35.00	17.50	89.99	-46.74%
YoY %	100.00%	-80.55%	71.41%	50.00%	100.00%	-80.55%	-	-
Horiz. %	38.89%	19.45%	100.00%	58.34%	38.89%	19.45%	100.00%	-
NAPS	10.4199	9.859	9.1893	10.2594	9.8898	9.3089	9.1193	9.30%
YoY %	5.69%	7.29%	-10.43%	3.74%	6.24%	2.08%	-	-
Horiz. %	114.26%	108.11%	100.77%	112.50%	108.45%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	15.20	14.10	13.50	11.80	13.10	16.10	16.10	-
P/RPS	3.10	5.81	1.47	1.80	3.20	8.02	2.39	18.95%
YoY %	-46.64%	295.24%	-18.33%	-43.75%	-60.10%	235.56%	-	-
Horiz. %	129.71%	243.10%	61.51%	75.31%	133.89%	335.56%	100.00%	-
P/EPS	16.44	29.70	11.74	10.94	15.65	32.30	11.71	25.40%
YoY %	-44.65%	152.98%	7.31%	-30.10%	-51.55%	175.83%	-	-
Horiz. %	140.39%	253.63%	100.26%	93.42%	133.65%	275.83%	100.00%	-
EY	6.08	3.37	8.52	9.14	6.39	3.10	8.54	-20.28%
YoY %	80.42%	-60.45%	-6.78%	43.04%	106.13%	-63.70%	-	-
Horiz. %	71.19%	39.46%	99.77%	107.03%	74.82%	36.30%	100.00%	-
DY	2.30	1.24	6.67	4.45	2.67	1.09	5.59	-44.71%
YoY %	85.48%	-81.41%	49.89%	66.67%	144.95%	-80.50%	-	-
Horiz. %	41.14%	22.18%	119.32%	79.61%	47.76%	19.50%	100.00%	-
P/NAPS	1.46	1.43	1.47	1.15	1.32	1.73	1.77	-12.05%
YoY %	2.10%	-2.72%	27.83%	-12.88%	-23.70%	-2.26%	-	-
Horiz. %	82.49%	80.79%	83.05%	64.97%	74.58%	97.74%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	30/09/09	29/06/09	31/03/09	11/12/08	25/09/08	20/06/08	27/03/08	-
Price	15.00	13.70	13.80	13.20	12.90	14.20	16.70	-
P/RPS	3.06	5.64	1.51	2.02	3.15	7.07	2.47	15.36%
YoY %	-45.74%	273.51%	-25.25%	-35.87%	-55.45%	186.23%	-	-
Horiz. %	123.89%	228.34%	61.13%	81.78%	127.53%	286.23%	100.00%	-
P/EPS	16.22	28.86	12.00	12.24	15.41	28.49	12.15	21.26%
YoY %	-43.80%	140.50%	-1.96%	-20.57%	-45.91%	134.49%	-	-
Horiz. %	133.50%	237.53%	98.77%	100.74%	126.83%	234.49%	100.00%	-
EY	6.17	3.46	8.33	8.17	6.49	3.51	8.23	-17.48%
YoY %	78.32%	-58.46%	1.96%	25.89%	84.90%	-57.35%	-	-
Horiz. %	74.97%	42.04%	101.22%	99.27%	78.86%	42.65%	100.00%	-
DY	2.33	1.28	6.52	3.98	2.71	1.23	5.39	-42.85%
YoY %	82.03%	-80.37%	63.82%	46.86%	120.33%	-77.18%	-	-
Horiz. %	43.23%	23.75%	120.96%	73.84%	50.28%	22.82%	100.00%	-
P/NAPS	1.44	1.39	1.50	1.29	1.30	1.53	1.83	-14.77%
YoY %	3.60%	-7.33%	16.28%	-0.77%	-15.03%	-16.39%	-	-
Horiz. %	78.69%	75.96%	81.97%	70.49%	71.04%	83.61%	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