[TANJONG] QoQ Quarter Result on 31-Jul-2008 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -31.99%
YoY- 13.73%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 978,819 1,057,541 986,513 840,286 809,515 786,196 692,035 26.03%
PBT 269,364 148,221 139,128 190,337 271,150 212,663 238,550 8.44%
Tax -53,048 -105,584 -25,945 -28,265 -40,466 -46,766 -61,978 -9.86%
NP 216,316 42,637 113,183 162,072 230,684 165,897 176,572 14.50%
-
NP to SH 191,413 28,987 97,127 136,687 200,967 147,868 175,126 6.11%
-
Tax Rate 19.69% 71.23% 18.65% 14.85% 14.92% 21.99% 25.98% -
Total Cost 762,503 1,014,904 873,330 678,214 578,831 620,299 515,463 29.85%
-
Net Worth 3,975,841 3,705,014 4,136,666 3,987,712 3,754,018 3,677,571 3,504,132 8.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 70,565 151,183 70,557 70,561 70,564 193,556 56,453 16.05%
Div Payout % 36.87% 521.56% 72.64% 51.62% 35.11% 130.90% 32.24% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 3,975,841 3,705,014 4,136,666 3,987,712 3,754,018 3,677,571 3,504,132 8.79%
NOSH 403,229 403,157 403,183 403,206 403,224 403,242 403,237 -0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 22.10% 4.03% 11.47% 19.29% 28.50% 21.10% 25.51% -
ROE 4.81% 0.78% 2.35% 3.43% 5.35% 4.02% 5.00% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 242.74 262.31 244.68 208.40 200.76 194.97 171.62 26.03%
EPS 47.47 7.19 24.09 33.90 49.84 36.67 43.43 6.11%
DPS 17.50 37.50 17.50 17.50 17.50 48.00 14.00 16.05%
NAPS 9.86 9.19 10.26 9.89 9.31 9.12 8.69 8.79%
Adjusted Per Share Value based on latest NOSH - 403,206
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 242.72 262.24 244.63 208.37 200.74 194.95 171.61 26.02%
EPS 47.46 7.19 24.08 33.89 49.83 36.67 43.43 6.10%
DPS 17.50 37.49 17.50 17.50 17.50 48.00 14.00 16.05%
NAPS 9.859 9.1874 10.2578 9.8884 9.3089 9.1193 8.6893 8.79%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 14.10 13.50 11.80 13.10 16.10 16.10 17.50 -
P/RPS 5.81 5.15 4.82 6.29 8.02 8.26 10.20 -31.30%
P/EPS 29.70 187.76 48.98 38.64 32.30 43.91 40.29 -18.41%
EY 3.37 0.53 2.04 2.59 3.10 2.28 2.48 22.70%
DY 1.24 2.78 1.48 1.34 1.09 2.98 0.80 33.96%
P/NAPS 1.43 1.47 1.15 1.32 1.73 1.77 2.01 -20.32%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 31/03/09 11/12/08 25/09/08 20/06/08 27/03/08 11/12/07 -
Price 13.70 13.80 13.20 12.90 14.20 16.70 17.90 -
P/RPS 5.64 5.26 5.39 6.19 7.07 8.57 10.43 -33.65%
P/EPS 28.86 191.93 54.79 38.05 28.49 45.54 41.22 -21.16%
EY 3.46 0.52 1.82 2.63 3.51 2.20 2.43 26.59%
DY 1.28 2.72 1.33 1.36 1.23 2.87 0.78 39.16%
P/NAPS 1.39 1.50 1.29 1.30 1.53 1.83 2.06 -23.08%

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
Post a Comment