[TANJONG] QoQ Quarter Result on 30-Apr-2008 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 35.91%
YoY- 80.6%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 1,057,541 986,513 840,286 809,515 786,196 692,035 645,221 38.80%
PBT 148,221 139,128 190,337 271,150 212,663 238,550 164,987 -6.86%
Tax -105,584 -25,945 -28,265 -40,466 -46,766 -61,978 -42,579 82.70%
NP 42,637 113,183 162,072 230,684 165,897 176,572 122,408 -50.33%
-
NP to SH 28,987 97,127 136,687 200,967 147,868 175,126 120,184 -61.08%
-
Tax Rate 71.23% 18.65% 14.85% 14.92% 21.99% 25.98% 25.81% -
Total Cost 1,014,904 873,330 678,214 578,831 620,299 515,463 522,813 55.30%
-
Net Worth 3,705,014 4,136,666 3,987,712 3,754,018 3,677,571 3,504,132 3,452,265 4.80%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 151,183 70,557 70,561 70,564 193,556 56,453 56,462 92.25%
Div Payout % 521.56% 72.64% 51.62% 35.11% 130.90% 32.24% 46.98% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 3,705,014 4,136,666 3,987,712 3,754,018 3,677,571 3,504,132 3,452,265 4.80%
NOSH 403,157 403,183 403,206 403,224 403,242 403,237 403,302 -0.02%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 4.03% 11.47% 19.29% 28.50% 21.10% 25.51% 18.97% -
ROE 0.78% 2.35% 3.43% 5.35% 4.02% 5.00% 3.48% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 262.31 244.68 208.40 200.76 194.97 171.62 159.98 38.84%
EPS 7.19 24.09 33.90 49.84 36.67 43.43 29.80 -61.07%
DPS 37.50 17.50 17.50 17.50 48.00 14.00 14.00 92.29%
NAPS 9.19 10.26 9.89 9.31 9.12 8.69 8.56 4.82%
Adjusted Per Share Value based on latest NOSH - 403,224
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 262.24 244.63 208.37 200.74 194.95 171.61 160.00 38.80%
EPS 7.19 24.08 33.89 49.83 36.67 43.43 29.80 -61.07%
DPS 37.49 17.50 17.50 17.50 48.00 14.00 14.00 92.26%
NAPS 9.1874 10.2578 9.8884 9.3089 9.1193 8.6893 8.5606 4.80%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 13.50 11.80 13.10 16.10 16.10 17.50 17.70 -
P/RPS 5.15 4.82 6.29 8.02 8.26 10.20 11.06 -39.78%
P/EPS 187.76 48.98 38.64 32.30 43.91 40.29 59.40 114.63%
EY 0.53 2.04 2.59 3.10 2.28 2.48 1.68 -53.49%
DY 2.78 1.48 1.34 1.09 2.98 0.80 0.79 130.47%
P/NAPS 1.47 1.15 1.32 1.73 1.77 2.01 2.07 -20.32%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 11/12/08 25/09/08 20/06/08 27/03/08 11/12/07 25/09/07 -
Price 13.80 13.20 12.90 14.20 16.70 17.90 18.40 -
P/RPS 5.26 5.39 6.19 7.07 8.57 10.43 11.50 -40.49%
P/EPS 191.93 54.79 38.05 28.49 45.54 41.22 61.74 112.27%
EY 0.52 1.82 2.63 3.51 2.20 2.43 1.62 -52.95%
DY 2.72 1.33 1.36 1.23 2.87 0.78 0.76 133.07%
P/NAPS 1.50 1.29 1.30 1.53 1.83 2.06 2.15 -21.25%

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
Post a Comment