[TANJONG] QoQ Quarter Result on 31-Jul-2009 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -5.16%
YoY- 32.81%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 945,772 936,567 985,175 997,550 978,819 1,057,541 986,513 -2.78%
PBT 242,260 168,699 252,581 262,609 269,364 148,221 139,128 44.88%
Tax -48,847 -40,792 -54,104 -56,769 -53,048 -105,584 -25,945 52.64%
NP 193,413 127,907 198,477 205,840 216,316 42,637 113,183 43.07%
-
NP to SH 177,238 126,069 177,763 181,529 191,413 28,987 97,127 49.49%
-
Tax Rate 20.16% 24.18% 21.42% 21.62% 19.69% 71.23% 18.65% -
Total Cost 752,359 808,660 786,698 791,710 762,503 1,014,904 873,330 -9.48%
-
Net Worth 4,270,649 4,278,925 4,153,717 4,202,471 3,975,841 3,705,014 4,136,666 2.15%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 80,654 191,563 70,572 70,578 70,565 151,183 70,557 9.35%
Div Payout % 45.51% 151.95% 39.70% 38.88% 36.87% 521.56% 72.64% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 4,270,649 4,278,925 4,153,717 4,202,471 3,975,841 3,705,014 4,136,666 2.15%
NOSH 403,271 403,291 403,273 403,308 403,229 403,157 403,183 0.01%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 20.45% 13.66% 20.15% 20.63% 22.10% 4.03% 11.47% -
ROE 4.15% 2.95% 4.28% 4.32% 4.81% 0.78% 2.35% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 234.52 232.23 244.29 247.34 242.74 262.31 244.68 -2.79%
EPS 43.95 31.26 44.08 45.01 47.47 7.19 24.09 49.47%
DPS 20.00 47.50 17.50 17.50 17.50 37.50 17.50 9.33%
NAPS 10.59 10.61 10.30 10.42 9.86 9.19 10.26 2.13%
Adjusted Per Share Value based on latest NOSH - 403,308
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 234.52 232.24 244.30 247.36 242.72 262.24 244.63 -2.78%
EPS 43.95 31.26 44.08 45.01 47.46 7.19 24.08 49.51%
DPS 20.00 47.50 17.50 17.50 17.50 37.49 17.50 9.33%
NAPS 10.59 10.6105 10.30 10.4209 9.859 9.1874 10.2578 2.15%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 17.88 17.36 15.16 15.20 14.10 13.50 11.80 -
P/RPS 7.62 7.48 6.21 6.15 5.81 5.15 4.82 35.82%
P/EPS 40.68 55.53 34.39 33.77 29.70 187.76 48.98 -11.67%
EY 2.46 1.80 2.91 2.96 3.37 0.53 2.04 13.33%
DY 1.12 2.74 1.15 1.15 1.24 2.78 1.48 -16.99%
P/NAPS 1.69 1.64 1.47 1.46 1.43 1.47 1.15 29.34%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 11/12/09 30/09/09 29/06/09 31/03/09 11/12/08 -
Price 17.44 17.74 16.44 15.00 13.70 13.80 13.20 -
P/RPS 7.44 7.64 6.73 6.06 5.64 5.26 5.39 24.04%
P/EPS 39.68 56.75 37.30 33.33 28.86 191.93 54.79 -19.40%
EY 2.52 1.76 2.68 3.00 3.46 0.52 1.82 24.30%
DY 1.15 2.68 1.06 1.17 1.28 2.72 1.33 -9.26%
P/NAPS 1.65 1.67 1.60 1.44 1.39 1.50 1.29 17.88%

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