[TANJONG] QoQ Quarter Result on 31-Jul-2005 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

28-Sep-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Jul-2005 [#2]

Profit Trend

QoQ- 40.03%

YoY- 20.69%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Quarter Result
Revenue	553,070	476,797	465,238	505,669	517,589	761,666	748,517	-18.31%
YoY %	16.00%	2.48%	-8.00%	-2.30%	-32.05%	1.76%	-	-
Horiz. %	73.89%	63.70%	62.15%	67.56%	69.15%	101.76%	100.00%	-
PBT	155,855	97,508	116,609	159,996	127,054	118,879	156,696	-0.35%
YoY %	59.84%	-16.38%	-27.12%	25.93%	6.88%	-24.13%	-	-
Horiz. %	99.46%	62.23%	74.42%	102.11%	81.08%	75.87%	100.00%	-
Tax	-27,796	-10,474	-31,496	-44,696	-42,969	-9,731	-46,825	-29.43%
YoY %	-165.38%	66.74%	29.53%	-4.02%	-341.57%	79.22%	-	-
Horiz. %	59.36%	22.37%	67.26%	95.45%	91.77%	20.78%	100.00%	-
NP	128,059	87,034	85,113	115,300	84,085	109,148	109,871	10.78%
YoY %	47.14%	2.26%	-26.18%	37.12%	-22.96%	-0.66%	-	-
Horiz. %	116.55%	79.21%	77.47%	104.94%	76.53%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,989	86,261	86,404	117,744	84,085	109,148	109,871	10.16%
YoY %	47.21%	-0.17%	-26.62%	40.03%	-22.96%	-0.66%	-	-
Horiz. %	115.58%	78.51%	78.64%	107.17%	76.53%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.83%	10.74%	27.01%	27.94%	33.82%	8.19%	29.88%	-
YoY %	66.01%	-60.24%	-3.33%	-17.39%	312.94%	-72.59%	-	-
Horiz. %	59.67%	35.94%	90.39%	93.51%	113.19%	27.41%	100.00%	-
Total Cost	425,011	389,763	380,125	390,369	433,504	652,518	638,646	-23.83%
YoY %	9.04%	2.54%	-2.62%	-9.95%	-33.56%	2.17%	-	-
Horiz. %	66.55%	61.03%	59.52%	61.12%	67.88%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,867,233	2,790,678	2,532,044	2,487,946	2,484,237	2,353,425	2,368,196	13.63%
YoY %	2.74%	10.21%	1.77%	0.15%	5.56%	-0.62%	-	-
Horiz. %	121.07%	117.84%	106.92%	105.06%	104.90%	99.38%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Dividend
Div	48,392	137,114	48,383	48,387	48,394	153,133	48,248	0.19%
YoY %	-64.71%	183.39%	-0.01%	-0.01%	-68.40%	217.39%	-	-
Horiz. %	100.30%	284.19%	100.28%	100.29%	100.30%	317.39%	100.00%	-
Div Payout %	38.11%	158.95%	56.00%	41.10%	57.55%	140.30%	43.91%	-
YoY %	-76.02%	183.84%	36.25%	-28.58%	-58.98%	219.52%	-	-
Horiz. %	86.79%	361.99%	127.53%	93.60%	131.06%	319.52%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Equity
Net Worth	2,867,233	2,790,678	2,532,044	2,487,946	2,484,237	2,353,425	2,368,196	13.63%
YoY %	2.74%	10.21%	1.77%	0.15%	5.56%	-0.62%	-	-
Horiz. %	121.07%	117.84%	106.92%	105.06%	104.90%	99.38%	100.00%	-
NOSH	403,267	403,277	403,191	403,232	403,285	402,983	402,070	0.19%
YoY %	-0.00%	0.02%	-0.01%	-0.01%	0.07%	0.23%	-	-
Horiz. %	100.30%	100.30%	100.28%	100.29%	100.30%	100.23%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Ratio Analysis
NP Margin	23.15%	18.25%	18.29%	22.80%	16.25%	14.33%	14.68%	-
YoY %	26.85%	-0.22%	-19.78%	40.31%	13.40%	-2.38%	-	-
Horiz. %	157.70%	124.32%	124.59%	155.31%	110.69%	97.62%	100.00%	-
ROE	4.43%	3.09%	3.41%	4.73%	3.38%	4.64%	4.64%	-
YoY %	43.37%	-9.38%	-27.91%	39.94%	-27.16%	0.00%	-	-
Horiz. %	95.47%	66.59%	73.49%	101.94%	72.84%	100.00%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Per Share
RPS	137.15	118.23	115.39	125.40	128.34	189.01	186.17	-18.47%
YoY %	16.00%	2.46%	-7.98%	-2.29%	-32.10%	1.53%	-	-
Horiz. %	73.67%	63.51%	61.98%	67.36%	68.94%	101.53%	100.00%	-
EPS	31.49	21.39	21.43	29.20	20.85	27.07	27.47	9.55%
YoY %	47.22%	-0.19%	-26.61%	40.05%	-22.98%	-1.46%	-	-
Horiz. %	114.63%	77.87%	78.01%	106.30%	75.90%	98.54%	100.00%	-
DPS	12.00	34.00	12.00	12.00	12.00	38.00	12.00	0.00%
YoY %	-64.71%	183.33%	0.00%	0.00%	-68.42%	216.67%	-	-
Horiz. %	100.00%	283.33%	100.00%	100.00%	100.00%	316.67%	100.00%	-
NAPS	7.11	6.92	6.28	6.17	6.16	5.84	5.89	13.41%
YoY %	2.75%	10.19%	1.78%	0.16%	5.48%	-0.85%	-	-
Horiz. %	120.71%	117.49%	106.62%	104.75%	104.58%	99.15%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,232
RPS	137.15	118.23	115.37	125.39	128.35	188.87	185.61	-18.31%
YoY %	16.00%	2.48%	-7.99%	-2.31%	-32.04%	1.76%	-	-
Horiz. %	73.89%	63.70%	62.16%	67.56%	69.15%	101.76%	100.00%	-
EPS	31.49	21.39	21.43	29.20	20.85	27.07	27.24	10.17%
YoY %	47.22%	-0.19%	-26.61%	40.05%	-22.98%	-0.62%	-	-
Horiz. %	115.60%	78.52%	78.67%	107.20%	76.54%	99.38%	100.00%	-
DPS	12.00	34.00	12.00	12.00	12.00	37.97	11.96	0.22%
YoY %	-64.71%	183.33%	0.00%	0.00%	-68.40%	217.47%	-	-
Horiz. %	100.33%	284.28%	100.33%	100.33%	100.33%	317.47%	100.00%	-
NAPS	7.1099	6.9201	6.2788	6.1694	6.1602	5.8358	5.8725	13.63%
YoY %	2.74%	10.21%	1.77%	0.15%	5.56%	-0.62%	-	-
Horiz. %	121.07%	117.84%	106.92%	105.06%	104.90%	99.38%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	-
Price	14.30	14.80	14.70	14.00	8.25	8.25	8.25	-
P/RPS	10.43	12.52	12.74	11.16	6.43	4.36	4.43	77.25%
YoY %	-16.69%	-1.73%	14.16%	73.56%	47.48%	-1.58%	-	-
Horiz. %	235.44%	282.62%	287.58%	251.92%	145.15%	98.42%	100.00%	-
P/EPS	45.41	69.19	68.60	47.95	39.57	30.46	30.19	31.37%
YoY %	-34.37%	0.86%	43.07%	21.18%	29.91%	0.89%	-	-
Horiz. %	150.41%	229.18%	227.23%	158.83%	131.07%	100.89%	100.00%	-
EY	2.20	1.45	1.46	2.09	2.53	3.28	3.31	-23.89%
YoY %	51.72%	-0.68%	-30.14%	-17.39%	-22.87%	-0.91%	-	-
Horiz. %	66.47%	43.81%	44.11%	63.14%	76.44%	99.09%	100.00%	-
DY	0.84	2.30	0.82	0.86	1.45	4.61	1.45	-30.57%
YoY %	-63.48%	180.49%	-4.65%	-40.69%	-68.55%	217.93%	-	-
Horiz. %	57.93%	158.62%	56.55%	59.31%	100.00%	317.93%	100.00%	-
P/NAPS	2.01	2.14	2.34	2.27	1.34	1.41	1.40	27.35%
YoY %	-6.07%	-8.55%	3.08%	69.40%	-4.96%	0.71%	-	-
Horiz. %	143.57%	152.86%	167.14%	162.14%	95.71%	100.71%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	21/06/06	28/03/06	13/12/05	28/09/05	20/06/05	22/03/05	14/12/04	-
Price	13.10	14.80	15.00	14.50	13.60	8.25	8.25	-
P/RPS	9.55	12.52	13.00	11.56	10.60	4.36	4.43	67.11%
YoY %	-23.72%	-3.69%	12.46%	9.06%	143.12%	-1.58%	-	-
Horiz. %	215.58%	282.62%	293.45%	260.95%	239.28%	98.42%	100.00%	-
P/EPS	41.60	69.19	70.00	49.66	65.23	30.46	30.19	23.90%
YoY %	-39.88%	-1.16%	40.96%	-23.87%	114.15%	0.89%	-	-
Horiz. %	137.79%	229.18%	231.86%	164.49%	216.06%	100.89%	100.00%	-
EY	2.40	1.45	1.43	2.01	1.53	3.28	3.31	-19.33%
YoY %	65.52%	1.40%	-28.86%	31.37%	-53.35%	-0.91%	-	-
Horiz. %	72.51%	43.81%	43.20%	60.73%	46.22%	99.09%	100.00%	-
DY	0.92	2.30	0.80	0.83	0.88	4.61	1.45	-26.22%
YoY %	-60.00%	187.50%	-3.61%	-5.68%	-80.91%	217.93%	-	-
Horiz. %	63.45%	158.62%	55.17%	57.24%	60.69%	317.93%	100.00%	-
P/NAPS	1.84	2.14	2.39	2.35	2.21	1.41	1.40	20.04%
YoY %	-14.02%	-10.46%	1.70%	6.33%	56.74%	0.71%	-	-
Horiz. %	131.43%	152.86%	170.71%	167.86%	157.86%	100.71%	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