[TANJONG] QoQ Quarter Result on 30-Apr-2009 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

29-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

30-Apr-2009 [#1]

Profit Trend

QoQ- 560.34%

YoY- -4.75%

Quarter Report

TplcAnn 1QtrFY10_Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Quarter Result
Revenue	936,567	985,175	997,550	978,819	1,057,541	986,513	840,286	7.47%
YoY %	-4.93%	-1.24%	1.91%	-7.44%	7.20%	17.40%	-	-
Horiz. %	111.46%	117.24%	118.72%	116.49%	125.85%	117.40%	100.00%	-
PBT	168,699	252,581	262,609	269,364	148,221	139,128	190,337	-7.70%
YoY %	-33.21%	-3.82%	-2.51%	81.73%	6.54%	-26.90%	-	-
Horiz. %	88.63%	132.70%	137.97%	141.52%	77.87%	73.10%	100.00%	-
Tax	-40,792	-54,104	-56,769	-53,048	-105,584	-25,945	-28,265	27.62%
YoY %	24.60%	4.69%	-7.01%	49.76%	-306.95%	8.21%	-	-
Horiz. %	144.32%	191.42%	200.85%	187.68%	373.55%	91.79%	100.00%	-
NP	127,907	198,477	205,840	216,316	42,637	113,183	162,072	-14.56%
YoY %	-35.56%	-3.58%	-4.84%	407.34%	-62.33%	-30.16%	-	-
Horiz. %	78.92%	122.46%	127.01%	133.47%	26.31%	69.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,069	177,763	181,529	191,413	28,987	97,127	136,687	-5.23%
YoY %	-29.08%	-2.07%	-5.16%	560.34%	-70.16%	-28.94%	-	-
Horiz. %	92.23%	130.05%	132.81%	140.04%	21.21%	71.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	21.42%	21.62%	19.69%	71.23%	18.65%	14.85%	-
YoY %	12.89%	-0.93%	9.80%	-72.36%	281.93%	25.59%	-	-
Horiz. %	162.83%	144.24%	145.59%	132.59%	479.66%	125.59%	100.00%	-
Total Cost	808,660	786,698	791,710	762,503	1,014,904	873,330	678,214	12.40%
YoY %	2.79%	-0.63%	3.83%	-24.87%	16.21%	28.77%	-	-
Horiz. %	119.23%	116.00%	116.73%	112.43%	149.64%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,278,925	4,153,717	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	4.79%
YoY %	3.01%	-1.16%	5.70%	7.31%	-10.43%	3.74%	-	-
Horiz. %	107.30%	104.16%	105.39%	99.70%	92.91%	103.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	191,563	70,572	70,578	70,565	151,183	70,557	70,561	94.25%
YoY %	171.44%	-0.01%	0.02%	-53.32%	114.27%	-0.01%	-	-
Horiz. %	271.49%	100.02%	100.02%	100.01%	214.26%	99.99%	100.00%	-
Div Payout %	151.95%	39.70%	38.88%	36.87%	521.56%	72.64%	51.62%	-
YoY %	282.75%	2.11%	5.45%	-92.93%	618.01%	40.72%	-	-
Horiz. %	294.36%	76.91%	75.32%	71.43%	1,010.38%	140.72%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	4,278,925	4,153,717	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	4.79%
YoY %	3.01%	-1.16%	5.70%	7.31%	-10.43%	3.74%	-	-
Horiz. %	107.30%	104.16%	105.39%	99.70%	92.91%	103.74%	100.00%	-
NOSH	403,291	403,273	403,308	403,229	403,157	403,183	403,206	0.01%
YoY %	0.00%	-0.01%	0.02%	0.02%	-0.01%	-0.01%	-	-
Horiz. %	100.02%	100.02%	100.03%	100.01%	99.99%	99.99%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	13.66%	20.15%	20.63%	22.10%	4.03%	11.47%	19.29%	-
YoY %	-32.21%	-2.33%	-6.65%	448.39%	-64.86%	-40.54%	-	-
Horiz. %	70.81%	104.46%	106.95%	114.57%	20.89%	59.46%	100.00%	-
ROE	2.95%	4.28%	4.32%	4.81%	0.78%	2.35%	3.43%	-
YoY %	-31.07%	-0.93%	-10.19%	516.67%	-66.81%	-31.49%	-	-
Horiz. %	86.01%	124.78%	125.95%	140.23%	22.74%	68.51%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	232.23	244.29	247.34	242.74	262.31	244.68	208.40	7.46%
YoY %	-4.94%	-1.23%	1.90%	-7.46%	7.21%	17.41%	-	-
Horiz. %	111.43%	117.22%	118.69%	116.48%	125.87%	117.41%	100.00%	-
EPS	31.26	44.08	45.01	47.47	7.19	24.09	33.90	-5.24%
YoY %	-29.08%	-2.07%	-5.18%	560.22%	-70.15%	-28.94%	-	-
Horiz. %	92.21%	130.03%	132.77%	140.03%	21.21%	71.06%	100.00%	-
DPS	47.50	17.50	17.50	17.50	37.50	17.50	17.50	94.22%
YoY %	171.43%	0.00%	0.00%	-53.33%	114.29%	0.00%	-	-
Horiz. %	271.43%	100.00%	100.00%	100.00%	214.29%	100.00%	100.00%	-
NAPS	10.61	10.30	10.42	9.86	9.19	10.26	9.89	4.78%
YoY %	3.01%	-1.15%	5.68%	7.29%	-10.43%	3.74%	-	-
Horiz. %	107.28%	104.15%	105.36%	99.70%	92.92%	103.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,229
RPS	232.24	244.30	247.36	242.72	262.24	244.63	208.37	7.47%
YoY %	-4.94%	-1.24%	1.91%	-7.44%	7.20%	17.40%	-	-
Horiz. %	111.46%	117.24%	118.71%	116.49%	125.85%	117.40%	100.00%	-
EPS	31.26	44.08	45.01	47.46	7.19	24.08	33.89	-5.22%
YoY %	-29.08%	-2.07%	-5.16%	560.08%	-70.14%	-28.95%	-	-
Horiz. %	92.24%	130.07%	132.81%	140.04%	21.22%	71.05%	100.00%	-
DPS	47.50	17.50	17.50	17.50	37.49	17.50	17.50	94.22%
YoY %	171.43%	0.00%	0.00%	-53.32%	114.23%	0.00%	-	-
Horiz. %	271.43%	100.00%	100.00%	100.00%	214.23%	100.00%	100.00%	-
NAPS	10.6105	10.30	10.4209	9.859	9.1874	10.2578	9.8884	4.79%
YoY %	3.01%	-1.16%	5.70%	7.31%	-10.43%	3.74%	-	-
Horiz. %	107.30%	104.16%	105.39%	99.70%	92.91%	103.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	17.36	15.16	15.20	14.10	13.50	11.80	13.10	-
P/RPS	7.48	6.21	6.15	5.81	5.15	4.82	6.29	12.20%
YoY %	20.45%	0.98%	5.85%	12.82%	6.85%	-23.37%	-	-
Horiz. %	118.92%	98.73%	97.77%	92.37%	81.88%	76.63%	100.00%	-
P/EPS	55.53	34.39	33.77	29.70	187.76	48.98	38.64	27.26%
YoY %	61.47%	1.84%	13.70%	-84.18%	283.34%	26.76%	-	-
Horiz. %	143.71%	89.00%	87.40%	76.86%	485.92%	126.76%	100.00%	-
EY	1.80	2.91	2.96	3.37	0.53	2.04	2.59	-21.48%
YoY %	-38.14%	-1.69%	-12.17%	535.85%	-74.02%	-21.24%	-	-
Horiz. %	69.50%	112.36%	114.29%	130.12%	20.46%	78.76%	100.00%	-
DY	2.74	1.15	1.15	1.24	2.78	1.48	1.34	60.89%
YoY %	138.26%	0.00%	-7.26%	-55.40%	87.84%	10.45%	-	-
Horiz. %	204.48%	85.82%	85.82%	92.54%	207.46%	110.45%	100.00%	-
P/NAPS	1.64	1.47	1.46	1.43	1.47	1.15	1.32	15.52%
YoY %	11.56%	0.68%	2.10%	-2.72%	27.83%	-12.88%	-	-
Horiz. %	124.24%	111.36%	110.61%	108.33%	111.36%	87.12%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	24/03/10	11/12/09	30/09/09	29/06/09	31/03/09	11/12/08	25/09/08	-
Price	17.74	16.44	15.00	13.70	13.80	13.20	12.90	-
P/RPS	7.64	6.73	6.06	5.64	5.26	5.39	6.19	15.01%
YoY %	13.52%	11.06%	7.45%	7.22%	-2.41%	-12.92%	-	-
Horiz. %	123.42%	108.72%	97.90%	91.11%	84.98%	87.08%	100.00%	-
P/EPS	56.75	37.30	33.33	28.86	191.93	54.79	38.05	30.44%
YoY %	52.14%	11.91%	15.49%	-84.96%	250.30%	43.99%	-	-
Horiz. %	149.15%	98.03%	87.60%	75.85%	504.42%	143.99%	100.00%	-
EY	1.76	2.68	3.00	3.46	0.52	1.82	2.63	-23.43%
YoY %	-34.33%	-10.67%	-13.29%	565.38%	-71.43%	-30.80%	-	-
Horiz. %	66.92%	101.90%	114.07%	131.56%	19.77%	69.20%	100.00%	-
DY	2.68	1.06	1.17	1.28	2.72	1.33	1.36	56.98%
YoY %	152.83%	-9.40%	-8.59%	-52.94%	104.51%	-2.21%	-	-
Horiz. %	197.06%	77.94%	86.03%	94.12%	200.00%	97.79%	100.00%	-
P/NAPS	1.67	1.60	1.44	1.39	1.50	1.29	1.30	18.11%
YoY %	4.37%	11.11%	3.60%	-7.33%	16.28%	-0.77%	-	-
Horiz. %	128.46%	123.08%	110.77%	106.92%	115.38%	99.23%	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