[TANJONG] QoQ Quarter Result on 31-Jul-2006 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

27-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jul-2006 [#2]

Profit Trend

QoQ- -37.97%

YoY- -33.1%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Quarter Result
Revenue	598,183	618,612	668,993	596,664	553,070	476,797	465,238	18.29%
YoY %	-3.30%	-7.53%	12.12%	7.88%	16.00%	2.48%	-	-
Horiz. %	128.58%	132.97%	143.80%	128.25%	118.88%	102.48%	100.00%	-
PBT	157,277	218,705	207,188	106,498	155,855	97,508	116,609	22.14%
YoY %	-28.09%	5.56%	94.55%	-31.67%	59.84%	-16.38%	-	-
Horiz. %	134.88%	187.55%	177.68%	91.33%	133.66%	83.62%	100.00%	-
Tax	-43,935	-45,933	-51,961	-25,767	-27,796	-10,474	-31,496	24.92%
YoY %	4.35%	11.60%	-101.66%	7.30%	-165.38%	66.74%	-	-
Horiz. %	139.49%	145.84%	164.98%	81.81%	88.25%	33.26%	100.00%	-
NP	113,342	172,772	155,227	80,731	128,059	87,034	85,113	21.10%
YoY %	-34.40%	11.30%	92.28%	-36.96%	47.14%	2.26%	-	-
Horiz. %	133.17%	202.99%	182.38%	94.85%	150.46%	102.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,280	151,214	152,558	78,766	126,989	86,261	86,404	18.42%
YoY %	-26.41%	-0.88%	93.69%	-37.97%	47.21%	-0.17%	-	-
Horiz. %	128.79%	175.01%	176.56%	91.16%	146.97%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.93%	21.00%	25.08%	24.19%	17.83%	10.74%	27.01%	-
YoY %	33.00%	-16.27%	3.68%	35.67%	66.01%	-60.24%	-	-
Horiz. %	103.41%	77.75%	92.85%	89.56%	66.01%	39.76%	100.00%	-
Total Cost	484,841	445,840	513,766	515,933	425,011	389,763	380,125	17.66%
YoY %	8.75%	-13.22%	-0.42%	21.39%	9.04%	2.54%	-	-
Horiz. %	127.55%	117.29%	135.16%	135.73%	111.81%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,402,909	3,330,740	2,972,118	2,928,014	2,867,233	2,790,678	2,532,044	21.84%
YoY %	2.17%	12.07%	1.51%	2.12%	2.74%	10.21%	-	-
Horiz. %	134.39%	131.54%	117.38%	115.64%	113.24%	110.21%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	56,446	185,489	48,392	48,396	48,392	137,114	48,383	10.85%
YoY %	-69.57%	283.31%	-0.01%	0.01%	-64.71%	183.39%	-	-
Horiz. %	116.66%	383.38%	100.02%	100.03%	100.02%	283.39%	100.00%	-
Div Payout %	50.72%	122.67%	31.72%	61.44%	38.11%	158.95%	56.00%	-
YoY %	-58.65%	286.73%	-48.37%	61.22%	-76.02%	183.84%	-	-
Horiz. %	90.57%	219.05%	56.64%	109.71%	68.05%	283.84%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	3,402,909	3,330,740	2,972,118	2,928,014	2,867,233	2,790,678	2,532,044	21.84%
YoY %	2.17%	12.07%	1.51%	2.12%	2.74%	10.21%	-	-
Horiz. %	134.39%	131.54%	117.38%	115.64%	113.24%	110.21%	100.00%	-
NOSH	403,188	403,237	403,272	403,307	403,267	403,277	403,191	-0.00%
YoY %	-0.01%	-0.01%	-0.01%	0.01%	-0.00%	0.02%	-	-
Horiz. %	100.00%	100.01%	100.02%	100.03%	100.02%	100.02%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	18.95%	27.93%	23.20%	13.53%	23.15%	18.25%	18.29%	-
YoY %	-32.15%	20.39%	71.47%	-41.56%	26.85%	-0.22%	-	-
Horiz. %	103.61%	152.71%	126.85%	73.97%	126.57%	99.78%	100.00%	-
ROE	3.27%	4.54%	5.13%	2.69%	4.43%	3.09%	3.41%	-
YoY %	-27.97%	-11.50%	90.71%	-39.28%	43.37%	-9.38%	-	-
Horiz. %	95.89%	133.14%	150.44%	78.89%	129.91%	90.62%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	148.36	153.41	165.89	147.94	137.15	118.23	115.39	18.29%
YoY %	-3.29%	-7.52%	12.13%	7.87%	16.00%	2.46%	-	-
Horiz. %	128.57%	132.95%	143.76%	128.21%	118.86%	102.46%	100.00%	-
EPS	27.60	37.50	37.83	19.53	31.49	21.39	21.43	18.42%
YoY %	-26.40%	-0.87%	93.70%	-37.98%	47.22%	-0.19%	-	-
Horiz. %	128.79%	174.99%	176.53%	91.13%	146.94%	99.81%	100.00%	-
DPS	14.00	46.00	12.00	12.00	12.00	34.00	12.00	10.85%
YoY %	-69.57%	283.33%	0.00%	0.00%	-64.71%	183.33%	-	-
Horiz. %	116.67%	383.33%	100.00%	100.00%	100.00%	283.33%	100.00%	-
NAPS	8.44	8.26	7.37	7.26	7.11	6.92	6.28	21.84%
YoY %	2.18%	12.08%	1.52%	2.11%	2.75%	10.19%	-	-
Horiz. %	134.39%	131.53%	117.36%	115.61%	113.22%	110.19%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 403,307
RPS	148.33	153.40	165.89	147.96	137.15	118.23	115.37	18.29%
YoY %	-3.31%	-7.53%	12.12%	7.88%	16.00%	2.48%	-	-
Horiz. %	128.57%	132.96%	143.79%	128.25%	118.88%	102.48%	100.00%	-
EPS	27.59	37.50	37.83	19.53	31.49	21.39	21.43	18.40%
YoY %	-26.43%	-0.87%	93.70%	-37.98%	47.22%	-0.19%	-	-
Horiz. %	128.74%	174.99%	176.53%	91.13%	146.94%	99.81%	100.00%	-
DPS	14.00	46.00	12.00	12.00	12.00	34.00	12.00	10.85%
YoY %	-69.57%	283.33%	0.00%	0.00%	-64.71%	183.33%	-	-
Horiz. %	116.67%	383.33%	100.00%	100.00%	100.00%	283.33%	100.00%	-
NAPS	8.4383	8.2593	7.37	7.2606	7.1099	6.9201	6.2788	21.84%
YoY %	2.17%	12.07%	1.51%	2.12%	2.74%	10.21%	-	-
Horiz. %	134.39%	131.54%	117.38%	115.64%	113.24%	110.21%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	16.80	14.80	12.10	13.80	14.30	14.80	14.70	-
P/RPS	11.32	9.65	7.29	9.33	10.43	12.52	12.74	-7.59%
YoY %	17.31%	32.37%	-21.86%	-10.55%	-16.69%	-1.73%	-	-
Horiz. %	88.85%	75.75%	57.22%	73.23%	81.87%	98.27%	100.00%	-
P/EPS	60.87	39.47	31.99	70.66	45.41	69.19	68.60	-7.68%
YoY %	54.22%	23.38%	-54.73%	55.60%	-34.37%	0.86%	-	-
Horiz. %	88.73%	57.54%	46.63%	103.00%	66.20%	100.86%	100.00%	-
EY	1.64	2.53	3.13	1.42	2.20	1.45	1.46	8.08%
YoY %	-35.18%	-19.17%	120.42%	-35.45%	51.72%	-0.68%	-	-
Horiz. %	112.33%	173.29%	214.38%	97.26%	150.68%	99.32%	100.00%	-
DY	0.83	3.11	0.99	0.87	0.84	2.30	0.82	0.81%
YoY %	-73.31%	214.14%	13.79%	3.57%	-63.48%	180.49%	-	-
Horiz. %	101.22%	379.27%	120.73%	106.10%	102.44%	280.49%	100.00%	-
P/NAPS	1.99	1.79	1.64	1.90	2.01	2.14	2.34	-10.26%
YoY %	11.17%	9.15%	-13.68%	-5.47%	-6.07%	-8.55%	-	-
Horiz. %	85.04%	76.50%	70.09%	81.20%	85.90%	91.45%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	25/06/07	22/03/07	15/12/06	27/09/06	21/06/06	28/03/06	13/12/05	-
Price	19.10	15.10	13.00	12.70	13.10	14.80	15.00	-
P/RPS	12.87	9.84	7.84	8.58	9.55	12.52	13.00	-0.66%
YoY %	30.79%	25.51%	-8.62%	-10.16%	-23.72%	-3.69%	-	-
Horiz. %	99.00%	75.69%	60.31%	66.00%	73.46%	96.31%	100.00%	-
P/EPS	69.20	40.27	34.36	65.03	41.60	69.19	70.00	-0.76%
YoY %	71.84%	17.20%	-47.16%	56.32%	-39.88%	-1.16%	-	-
Horiz. %	98.86%	57.53%	49.09%	92.90%	59.43%	98.84%	100.00%	-
EY	1.45	2.48	2.91	1.54	2.40	1.45	1.43	0.93%
YoY %	-41.53%	-14.78%	88.96%	-35.83%	65.52%	1.40%	-	-
Horiz. %	101.40%	173.43%	203.50%	107.69%	167.83%	101.40%	100.00%	-
DY	0.73	3.05	0.92	0.94	0.92	2.30	0.80	-5.93%
YoY %	-76.07%	231.52%	-2.13%	2.17%	-60.00%	187.50%	-	-
Horiz. %	91.25%	381.25%	115.00%	117.50%	115.00%	287.50%	100.00%	-
P/NAPS	2.26	1.83	1.76	1.75	1.84	2.14	2.39	-3.66%
YoY %	23.50%	3.98%	0.57%	-4.89%	-14.02%	-10.46%	-	-
Horiz. %	94.56%	76.57%	73.64%	73.22%	76.99%	89.54%	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