[TANJONG] QoQ Quarter Result on 31-Jan-2008 [#4]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

27-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jan-2008 [#4]

Profit Trend

QoQ- -15.56%

YoY- -2.21%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Quarter Result
Revenue	986,513	840,286	809,515	786,196	692,035	645,221	598,183	39.37%
YoY %	17.40%	3.80%	2.97%	13.61%	7.26%	7.86%	-	-
Horiz. %	164.92%	140.47%	135.33%	131.43%	115.69%	107.86%	100.00%	-
PBT	139,128	190,337	271,150	212,663	238,550	164,987	157,277	-7.81%
YoY %	-26.90%	-29.80%	27.50%	-10.85%	44.59%	4.90%	-	-
Horiz. %	88.46%	121.02%	172.40%	135.22%	151.68%	104.90%	100.00%	-
Tax	-25,945	-28,265	-40,466	-46,766	-61,978	-42,579	-43,935	-29.50%
YoY %	8.21%	30.15%	13.47%	24.54%	-45.56%	3.09%	-	-
Horiz. %	59.05%	64.33%	92.10%	106.44%	141.07%	96.91%	100.00%	-
NP	113,183	162,072	230,684	165,897	176,572	122,408	113,342	-0.09%
YoY %	-30.16%	-29.74%	39.05%	-6.05%	44.25%	8.00%	-	-
Horiz. %	99.86%	142.99%	203.53%	146.37%	155.79%	108.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,127	136,687	200,967	147,868	175,126	120,184	111,280	-8.63%
YoY %	-28.94%	-31.99%	35.91%	-15.56%	45.71%	8.00%	-	-
Horiz. %	87.28%	122.83%	180.60%	132.88%	157.37%	108.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.65%	14.85%	14.92%	21.99%	25.98%	25.81%	27.93%	-
YoY %	25.59%	-0.47%	-32.15%	-15.36%	0.66%	-7.59%	-	-
Horiz. %	66.77%	53.17%	53.42%	78.73%	93.02%	92.41%	100.00%	-
Total Cost	873,330	678,214	578,831	620,299	515,463	522,813	484,841	47.77%
YoY %	28.77%	17.17%	-6.69%	20.34%	-1.41%	7.83%	-	-
Horiz. %	180.13%	139.88%	119.39%	127.94%	106.32%	107.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,136,666	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.50%	1.45%	-	-
Horiz. %	121.56%	117.19%	110.32%	108.07%	102.97%	101.45%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	70,557	70,561	70,564	193,556	56,453	56,462	56,446	15.96%
YoY %	-0.01%	-0.00%	-63.54%	242.86%	-0.02%	0.03%	-	-
Horiz. %	125.00%	125.01%	125.01%	342.90%	100.01%	100.03%	100.00%	-
Div Payout %	72.64%	51.62%	35.11%	130.90%	32.24%	46.98%	50.72%	-
YoY %	40.72%	47.02%	-73.18%	306.02%	-31.38%	-7.37%	-	-
Horiz. %	143.22%	101.77%	69.22%	258.08%	63.56%	92.63%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	4,136,666	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.50%	1.45%	-	-
Horiz. %	121.56%	117.19%	110.32%	108.07%	102.97%	101.45%	100.00%	-
NOSH	403,183	403,206	403,224	403,242	403,237	403,302	403,188	-0.00%
YoY %	-0.01%	-0.00%	-0.00%	0.00%	-0.02%	0.03%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.01%	100.01%	100.03%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	11.47%	19.29%	28.50%	21.10%	25.51%	18.97%	18.95%	-
YoY %	-40.54%	-32.32%	35.07%	-17.29%	34.48%	0.11%	-	-
Horiz. %	60.53%	101.79%	150.40%	111.35%	134.62%	100.11%	100.00%	-
ROE	2.35%	3.43%	5.35%	4.02%	5.00%	3.48%	3.27%	-
YoY %	-31.49%	-35.89%	33.08%	-19.60%	43.68%	6.42%	-	-
Horiz. %	71.87%	104.89%	163.61%	122.94%	152.91%	106.42%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	244.68	208.40	200.76	194.97	171.62	159.98	148.36	39.37%
YoY %	17.41%	3.81%	2.97%	13.61%	7.28%	7.83%	-	-
Horiz. %	164.92%	140.47%	135.32%	131.42%	115.68%	107.83%	100.00%	-
EPS	24.09	33.90	49.84	36.67	43.43	29.80	27.60	-8.63%
YoY %	-28.94%	-31.98%	35.91%	-15.57%	45.74%	7.97%	-	-
Horiz. %	87.28%	122.83%	180.58%	132.86%	157.36%	107.97%	100.00%	-
DPS	17.50	17.50	17.50	48.00	14.00	14.00	14.00	15.96%
YoY %	0.00%	0.00%	-63.54%	242.86%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	342.86%	100.00%	100.00%	100.00%	-
NAPS	10.26	9.89	9.31	9.12	8.69	8.56	8.44	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.52%	1.42%	-	-
Horiz. %	121.56%	117.18%	110.31%	108.06%	102.96%	101.42%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 403,242
RPS	244.63	208.37	200.74	194.95	171.61	160.00	148.33	39.37%
YoY %	17.40%	3.80%	2.97%	13.60%	7.26%	7.87%	-	-
Horiz. %	164.92%	140.48%	135.33%	131.43%	115.69%	107.87%	100.00%	-
EPS	24.08	33.89	49.83	36.67	43.43	29.80	27.59	-8.63%
YoY %	-28.95%	-31.99%	35.89%	-15.57%	45.74%	8.01%	-	-
Horiz. %	87.28%	122.83%	180.61%	132.91%	157.41%	108.01%	100.00%	-
DPS	17.50	17.50	17.50	48.00	14.00	14.00	14.00	15.96%
YoY %	0.00%	0.00%	-63.54%	242.86%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	342.86%	100.00%	100.00%	100.00%	-
NAPS	10.2578	9.8884	9.3089	9.1193	8.6893	8.5606	8.4383	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.50%	1.45%	-	-
Horiz. %	121.56%	117.18%	110.32%	108.07%	102.97%	101.45%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	11.80	13.10	16.10	16.10	17.50	17.70	16.80	-
P/RPS	4.82	6.29	8.02	8.26	10.20	11.06	11.32	-43.25%
YoY %	-23.37%	-21.57%	-2.91%	-19.02%	-7.78%	-2.30%	-	-
Horiz. %	42.58%	55.57%	70.85%	72.97%	90.11%	97.70%	100.00%	-
P/EPS	48.98	38.64	32.30	43.91	40.29	59.40	60.87	-13.43%
YoY %	26.76%	19.63%	-26.44%	8.98%	-32.17%	-2.41%	-	-
Horiz. %	80.47%	63.48%	53.06%	72.14%	66.19%	97.59%	100.00%	-
EY	2.04	2.59	3.10	2.28	2.48	1.68	1.64	15.58%
YoY %	-21.24%	-16.45%	35.96%	-8.06%	47.62%	2.44%	-	-
Horiz. %	124.39%	157.93%	189.02%	139.02%	151.22%	102.44%	100.00%	-
DY	1.48	1.34	1.09	2.98	0.80	0.79	0.83	46.78%
YoY %	10.45%	22.94%	-63.42%	272.50%	1.27%	-4.82%	-	-
Horiz. %	178.31%	161.45%	131.33%	359.04%	96.39%	95.18%	100.00%	-
P/NAPS	1.15	1.32	1.73	1.77	2.01	2.07	1.99	-30.50%
YoY %	-12.88%	-23.70%	-2.26%	-11.94%	-2.90%	4.02%	-	-
Horiz. %	57.79%	66.33%	86.93%	88.94%	101.01%	104.02%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	11/12/08	25/09/08	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	-
Price	13.20	12.90	14.20	16.70	17.90	18.40	19.10	-
P/RPS	5.39	6.19	7.07	8.57	10.43	11.50	12.87	-43.87%
YoY %	-12.92%	-12.45%	-17.50%	-17.83%	-9.30%	-10.64%	-	-
Horiz. %	41.88%	48.10%	54.93%	66.59%	81.04%	89.36%	100.00%	-
P/EPS	54.79	38.05	28.49	45.54	41.22	61.74	69.20	-14.35%
YoY %	43.99%	33.56%	-37.44%	10.48%	-33.24%	-10.78%	-	-
Horiz. %	79.18%	54.99%	41.17%	65.81%	59.57%	89.22%	100.00%	-
EY	1.82	2.63	3.51	2.20	2.43	1.62	1.45	16.27%
YoY %	-30.80%	-25.07%	59.55%	-9.47%	50.00%	11.72%	-	-
Horiz. %	125.52%	181.38%	242.07%	151.72%	167.59%	111.72%	100.00%	-
DY	1.33	1.36	1.23	2.87	0.78	0.76	0.73	48.90%
YoY %	-2.21%	10.57%	-57.14%	267.95%	2.63%	4.11%	-	-
Horiz. %	182.19%	186.30%	168.49%	393.15%	106.85%	104.11%	100.00%	-
P/NAPS	1.29	1.30	1.53	1.83	2.06	2.15	2.26	-31.07%
YoY %	-0.77%	-15.03%	-16.39%	-11.17%	-4.19%	-4.87%	-	-
Horiz. %	57.08%	57.52%	67.70%	80.97%	91.15%	95.13%	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