[TANJONG] QoQ Quarter Result on 31-Jul-2007 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

25-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jul-2007 [#2]

Profit Trend

QoQ- 8.0%

YoY- 52.58%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Quarter Result
Revenue	809,515	786,196	692,035	645,221	598,183	618,612	668,993	13.56%
YoY %	2.97%	13.61%	7.26%	7.86%	-3.30%	-7.53%	-	-
Horiz. %	121.01%	117.52%	103.44%	96.45%	89.42%	92.47%	100.00%	-
PBT	271,150	212,663	238,550	164,987	157,277	218,705	207,188	19.66%
YoY %	27.50%	-10.85%	44.59%	4.90%	-28.09%	5.56%	-	-
Horiz. %	130.87%	102.64%	115.14%	79.63%	75.91%	105.56%	100.00%	-
Tax	-40,466	-46,766	-61,978	-42,579	-43,935	-45,933	-51,961	-15.36%
YoY %	13.47%	24.54%	-45.56%	3.09%	4.35%	11.60%	-	-
Horiz. %	77.88%	90.00%	119.28%	81.94%	84.55%	88.40%	100.00%	-
NP	230,684	165,897	176,572	122,408	113,342	172,772	155,227	30.25%
YoY %	39.05%	-6.05%	44.25%	8.00%	-34.40%	11.30%	-	-
Horiz. %	148.61%	106.87%	113.75%	78.86%	73.02%	111.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,967	147,868	175,126	120,184	111,280	151,214	152,558	20.18%
YoY %	35.91%	-15.56%	45.71%	8.00%	-26.41%	-0.88%	-	-
Horiz. %	131.73%	96.93%	114.79%	78.78%	72.94%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.92%	21.99%	25.98%	25.81%	27.93%	21.00%	25.08%	-
YoY %	-32.15%	-15.36%	0.66%	-7.59%	33.00%	-16.27%	-	-
Horiz. %	59.49%	87.68%	103.59%	102.91%	111.36%	83.73%	100.00%	-
Total Cost	578,831	620,299	515,463	522,813	484,841	445,840	513,766	8.28%
YoY %	-6.69%	20.34%	-1.41%	7.83%	8.75%	-13.22%	-	-
Horiz. %	112.66%	120.74%	100.33%	101.76%	94.37%	86.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	2,972,118	16.86%
YoY %	2.08%	4.95%	1.50%	1.45%	2.17%	12.07%	-	-
Horiz. %	126.31%	123.74%	117.90%	116.16%	114.49%	112.07%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Dividend
Div	70,564	193,556	56,453	56,462	56,446	185,489	48,392	28.61%
YoY %	-63.54%	242.86%	-0.02%	0.03%	-69.57%	283.31%	-	-
Horiz. %	145.82%	399.98%	116.66%	116.68%	116.64%	383.31%	100.00%	-
Div Payout %	35.11%	130.90%	32.24%	46.98%	50.72%	122.67%	31.72%	-
YoY %	-73.18%	306.02%	-31.38%	-7.37%	-58.65%	286.73%	-	-
Horiz. %	110.69%	412.67%	101.64%	148.11%	159.90%	386.73%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Equity
Net Worth	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	2,972,118	16.86%
YoY %	2.08%	4.95%	1.50%	1.45%	2.17%	12.07%	-	-
Horiz. %	126.31%	123.74%	117.90%	116.16%	114.49%	112.07%	100.00%	-
NOSH	403,224	403,242	403,237	403,302	403,188	403,237	403,272	-0.00%
YoY %	-0.00%	0.00%	-0.02%	0.03%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.01%	99.98%	99.99%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Ratio Analysis
NP Margin	28.50%	21.10%	25.51%	18.97%	18.95%	27.93%	23.20%	-
YoY %	35.07%	-17.29%	34.48%	0.11%	-32.15%	20.39%	-	-
Horiz. %	122.84%	90.95%	109.96%	81.77%	81.68%	120.39%	100.00%	-
ROE	5.35%	4.02%	5.00%	3.48%	3.27%	4.54%	5.13%	-
YoY %	33.08%	-19.60%	43.68%	6.42%	-27.97%	-11.50%	-	-
Horiz. %	104.29%	78.36%	97.47%	67.84%	63.74%	88.50%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Per Share
RPS	200.76	194.97	171.62	159.98	148.36	153.41	165.89	13.57%
YoY %	2.97%	13.61%	7.28%	7.83%	-3.29%	-7.52%	-	-
Horiz. %	121.02%	117.53%	103.45%	96.44%	89.43%	92.48%	100.00%	-
EPS	49.84	36.67	43.43	29.80	27.60	37.50	37.83	20.19%
YoY %	35.91%	-15.57%	45.74%	7.97%	-26.40%	-0.87%	-	-
Horiz. %	131.75%	96.93%	114.80%	78.77%	72.96%	99.13%	100.00%	-
DPS	17.50	48.00	14.00	14.00	14.00	46.00	12.00	28.62%
YoY %	-63.54%	242.86%	0.00%	0.00%	-69.57%	283.33%	-	-
Horiz. %	145.83%	400.00%	116.67%	116.67%	116.67%	383.33%	100.00%	-
NAPS	9.31	9.12	8.69	8.56	8.44	8.26	7.37	16.87%
YoY %	2.08%	4.95%	1.52%	1.42%	2.18%	12.08%	-	-
Horiz. %	126.32%	123.74%	117.91%	116.15%	114.52%	112.08%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,302
RPS	200.74	194.95	171.61	160.00	148.33	153.40	165.89	13.56%
YoY %	2.97%	13.60%	7.26%	7.87%	-3.31%	-7.53%	-	-
Horiz. %	121.01%	117.52%	103.45%	96.45%	89.41%	92.47%	100.00%	-
EPS	49.83	36.67	43.43	29.80	27.59	37.50	37.83	20.18%
YoY %	35.89%	-15.57%	45.74%	8.01%	-26.43%	-0.87%	-	-
Horiz. %	131.72%	96.93%	114.80%	78.77%	72.93%	99.13%	100.00%	-
DPS	17.50	48.00	14.00	14.00	14.00	46.00	12.00	28.62%
YoY %	-63.54%	242.86%	0.00%	0.00%	-69.57%	283.33%	-	-
Horiz. %	145.83%	400.00%	116.67%	116.67%	116.67%	383.33%	100.00%	-
NAPS	9.3089	9.1193	8.6893	8.5606	8.4383	8.2593	7.37	16.86%
YoY %	2.08%	4.95%	1.50%	1.45%	2.17%	12.07%	-	-
Horiz. %	126.31%	123.74%	117.90%	116.15%	114.50%	112.07%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	-
Price	16.10	16.10	17.50	17.70	16.80	14.80	12.10	-
P/RPS	8.02	8.26	10.20	11.06	11.32	9.65	7.29	6.57%
YoY %	-2.91%	-19.02%	-7.78%	-2.30%	17.31%	32.37%	-	-
Horiz. %	110.01%	113.31%	139.92%	151.71%	155.28%	132.37%	100.00%	-
P/EPS	32.30	43.91	40.29	59.40	60.87	39.47	31.99	0.64%
YoY %	-26.44%	8.98%	-32.17%	-2.41%	54.22%	23.38%	-	-
Horiz. %	100.97%	137.26%	125.95%	185.68%	190.28%	123.38%	100.00%	-
EY	3.10	2.28	2.48	1.68	1.64	2.53	3.13	-0.64%
YoY %	35.96%	-8.06%	47.62%	2.44%	-35.18%	-19.17%	-	-
Horiz. %	99.04%	72.84%	79.23%	53.67%	52.40%	80.83%	100.00%	-
DY	1.09	2.98	0.80	0.79	0.83	3.11	0.99	6.63%
YoY %	-63.42%	272.50%	1.27%	-4.82%	-73.31%	214.14%	-	-
Horiz. %	110.10%	301.01%	80.81%	79.80%	83.84%	314.14%	100.00%	-
P/NAPS	1.73	1.77	2.01	2.07	1.99	1.79	1.64	3.62%
YoY %	-2.26%	-11.94%	-2.90%	4.02%	11.17%	9.15%	-	-
Horiz. %	105.49%	107.93%	122.56%	126.22%	121.34%	109.15%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	15/12/06	-
Price	14.20	16.70	17.90	18.40	19.10	15.10	13.00	-
P/RPS	7.07	8.57	10.43	11.50	12.87	9.84	7.84	-6.66%
YoY %	-17.50%	-17.83%	-9.30%	-10.64%	30.79%	25.51%	-	-
Horiz. %	90.18%	109.31%	133.04%	146.68%	164.16%	125.51%	100.00%	-
P/EPS	28.49	45.54	41.22	61.74	69.20	40.27	34.36	-11.75%
YoY %	-37.44%	10.48%	-33.24%	-10.78%	71.84%	17.20%	-	-
Horiz. %	82.92%	132.54%	119.97%	179.69%	201.40%	117.20%	100.00%	-
EY	3.51	2.20	2.43	1.62	1.45	2.48	2.91	13.32%
YoY %	59.55%	-9.47%	50.00%	11.72%	-41.53%	-14.78%	-	-
Horiz. %	120.62%	75.60%	83.51%	55.67%	49.83%	85.22%	100.00%	-
DY	1.23	2.87	0.78	0.76	0.73	3.05	0.92	21.38%
YoY %	-57.14%	267.95%	2.63%	4.11%	-76.07%	231.52%	-	-
Horiz. %	133.70%	311.96%	84.78%	82.61%	79.35%	331.52%	100.00%	-
P/NAPS	1.53	1.83	2.06	2.15	2.26	1.83	1.76	-8.92%
YoY %	-16.39%	-11.17%	-4.19%	-4.87%	23.50%	3.98%	-	-
Horiz. %	86.93%	103.98%	117.05%	122.16%	128.41%	103.98%	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