[TANJONG] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

14-Dec-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Oct-2004 [#3]

Profit Trend

QoQ- 12.62%

YoY- -11.64%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Quarter Result
Revenue	505,669	517,589	761,666	748,517	738,225	703,619	737,690	-22.27%
YoY %	-2.30%	-32.05%	1.76%	1.39%	4.92%	-4.62%	-	-
Horiz. %	68.55%	70.16%	103.25%	101.47%	100.07%	95.38%	100.00%	-
PBT	159,996	127,054	118,879	156,696	142,010	121,081	134,782	12.12%
YoY %	25.93%	6.88%	-24.13%	10.34%	17.29%	-10.17%	-	-
Horiz. %	118.71%	94.27%	88.20%	116.26%	105.36%	89.83%	100.00%	-
Tax	-44,696	-42,969	-9,731	-46,825	-44,450	-37,732	-48,358	-5.11%
YoY %	-4.02%	-341.57%	79.22%	-5.34%	-17.80%	21.97%	-	-
Horiz. %	92.43%	88.86%	20.12%	96.83%	91.92%	78.03%	100.00%	-
NP	115,300	84,085	109,148	109,871	97,560	83,349	86,424	21.21%
YoY %	37.12%	-22.96%	-0.66%	12.62%	17.05%	-3.56%	-	-
Horiz. %	133.41%	97.29%	126.29%	127.13%	112.89%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,744	84,085	109,148	109,871	97,560	83,349	86,424	22.91%
YoY %	40.03%	-22.96%	-0.66%	12.62%	17.05%	-3.56%	-	-
Horiz. %	136.24%	97.29%	126.29%	127.13%	112.89%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.94%	33.82%	8.19%	29.88%	31.30%	31.16%	35.88%	-
YoY %	-17.39%	312.94%	-72.59%	-4.54%	0.45%	-13.15%	-	-
Horiz. %	77.87%	94.26%	22.83%	83.28%	87.24%	86.85%	100.00%	-
Total Cost	390,369	433,504	652,518	638,646	640,665	620,270	651,266	-28.93%
YoY %	-9.95%	-33.56%	2.17%	-0.32%	3.29%	-4.76%	-	-
Horiz. %	59.94%	66.56%	100.19%	98.06%	98.37%	95.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,487,946	2,484,237	2,353,425	2,368,196	2,268,528	2,190,951	2,107,325	11.71%
YoY %	0.15%	5.56%	-0.62%	4.39%	3.54%	3.97%	-	-
Horiz. %	118.06%	117.89%	111.68%	112.38%	107.65%	103.97%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Dividend
Div	48,387	48,394	153,133	48,248	47,842	31,810	197,315	-60.85%
YoY %	-0.01%	-68.40%	217.39%	0.85%	50.40%	-83.88%	-	-
Horiz. %	24.52%	24.53%	77.61%	24.45%	24.25%	16.12%	100.00%	-
Div Payout %	41.10%	57.55%	140.30%	43.91%	49.04%	38.17%	228.31%	-
YoY %	-28.58%	-58.98%	219.52%	-10.46%	28.48%	-83.28%	-	-
Horiz. %	18.00%	25.21%	61.45%	19.23%	21.48%	16.72%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Equity
Net Worth	2,487,946	2,484,237	2,353,425	2,368,196	2,268,528	2,190,951	2,107,325	11.71%
YoY %	0.15%	5.56%	-0.62%	4.39%	3.54%	3.97%	-	-
Horiz. %	118.06%	117.89%	111.68%	112.38%	107.65%	103.97%	100.00%	-
NOSH	403,232	403,285	402,983	402,070	398,686	397,631	394,630	1.44%
YoY %	-0.01%	0.07%	0.23%	0.85%	0.27%	0.76%	-	-
Horiz. %	102.18%	102.19%	102.12%	101.89%	101.03%	100.76%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Ratio Analysis
NP Margin	22.80%	16.25%	14.33%	14.68%	13.22%	11.85%	11.72%	-
YoY %	40.31%	13.40%	-2.38%	11.04%	11.56%	1.11%	-	-
Horiz. %	194.54%	138.65%	122.27%	125.26%	112.80%	101.11%	100.00%	-
ROE	4.73%	3.38%	4.64%	4.64%	4.30%	3.80%	4.10%	-
YoY %	39.94%	-27.16%	0.00%	7.91%	13.16%	-7.32%	-	-
Horiz. %	115.37%	82.44%	113.17%	113.17%	104.88%	92.68%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Per Share
RPS	125.40	128.34	189.01	186.17	185.16	176.95	186.93	-23.38%
YoY %	-2.29%	-32.10%	1.53%	0.55%	4.64%	-5.34%	-	-
Horiz. %	67.08%	68.66%	101.11%	99.59%	99.05%	94.66%	100.00%	-
EPS	29.20	20.85	27.07	27.47	24.47	20.96	21.90	21.16%
YoY %	40.05%	-22.98%	-1.46%	12.26%	16.75%	-4.29%	-	-
Horiz. %	133.33%	95.21%	123.61%	125.43%	111.74%	95.71%	100.00%	-
DPS	12.00	12.00	38.00	12.00	12.00	8.00	50.00	-61.41%
YoY %	0.00%	-68.42%	216.67%	0.00%	50.00%	-84.00%	-	-
Horiz. %	24.00%	24.00%	76.00%	24.00%	24.00%	16.00%	100.00%	-
NAPS	6.17	6.16	5.84	5.89	5.69	5.51	5.34	10.12%
YoY %	0.16%	5.48%	-0.85%	3.51%	3.27%	3.18%	-	-
Horiz. %	115.54%	115.36%	109.36%	110.30%	106.55%	103.18%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 402,070
RPS	125.39	128.35	188.87	185.61	183.06	174.48	182.93	-22.27%
YoY %	-2.31%	-32.04%	1.76%	1.39%	4.92%	-4.62%	-	-
Horiz. %	68.55%	70.16%	103.25%	101.47%	100.07%	95.38%	100.00%	-
EPS	29.20	20.85	27.07	27.24	24.19	20.67	21.43	22.92%
YoY %	40.05%	-22.98%	-0.62%	12.61%	17.03%	-3.55%	-	-
Horiz. %	136.26%	97.29%	126.32%	127.11%	112.88%	96.45%	100.00%	-
DPS	12.00	12.00	37.97	11.96	11.86	7.89	48.93	-60.85%
YoY %	0.00%	-68.40%	217.47%	0.84%	50.32%	-83.87%	-	-
Horiz. %	24.52%	24.52%	77.60%	24.44%	24.24%	16.13%	100.00%	-
NAPS	6.1694	6.1602	5.8358	5.8725	5.6253	5.4329	5.2256	11.71%
YoY %	0.15%	5.56%	-0.62%	4.39%	3.54%	3.97%	-	-
Horiz. %	118.06%	117.89%	111.68%	112.38%	107.65%	103.97%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	-
Price	14.00	8.25	8.25	8.25	8.25	8.25	8.25	-
P/RPS	11.16	6.43	4.36	4.43	4.46	4.66	4.41	85.80%
YoY %	73.56%	47.48%	-1.58%	-0.67%	-4.29%	5.67%	-	-
Horiz. %	253.06%	145.80%	98.87%	100.45%	101.13%	105.67%	100.00%	-
P/EPS	47.95	39.57	30.46	30.19	33.71	39.36	37.67	17.46%
YoY %	21.18%	29.91%	0.89%	-10.44%	-14.35%	4.49%	-	-
Horiz. %	127.29%	105.04%	80.86%	80.14%	89.49%	104.49%	100.00%	-
EY	2.09	2.53	3.28	3.31	2.97	2.54	2.65	-14.64%
YoY %	-17.39%	-22.87%	-0.91%	11.45%	16.93%	-4.15%	-	-
Horiz. %	78.87%	95.47%	123.77%	124.91%	112.08%	95.85%	100.00%	-
DY	0.86	1.45	4.61	1.45	1.45	0.97	6.06	-72.82%
YoY %	-40.69%	-68.55%	217.93%	0.00%	49.48%	-83.99%	-	-
Horiz. %	14.19%	23.93%	76.07%	23.93%	23.93%	16.01%	100.00%	-
P/NAPS	2.27	1.34	1.41	1.40	1.45	1.50	1.54	29.55%
YoY %	69.40%	-4.96%	0.71%	-3.45%	-3.33%	-2.60%	-	-
Horiz. %	147.40%	87.01%	91.56%	90.91%	94.16%	97.40%	100.00%	-

	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	28/09/05	20/06/05	22/03/05	14/12/04	24/09/04	18/06/04	25/03/04	-
Price	14.50	13.60	8.25	8.25	8.25	8.25	8.25	-
P/RPS	11.56	10.60	4.36	4.43	4.46	4.66	4.41	90.22%
YoY %	9.06%	143.12%	-1.58%	-0.67%	-4.29%	5.67%	-	-
Horiz. %	262.13%	240.36%	98.87%	100.45%	101.13%	105.67%	100.00%	-
P/EPS	49.66	65.23	30.46	30.19	33.71	39.36	37.67	20.24%
YoY %	-23.87%	114.15%	0.89%	-10.44%	-14.35%	4.49%	-	-
Horiz. %	131.83%	173.16%	80.86%	80.14%	89.49%	104.49%	100.00%	-
EY	2.01	1.53	3.28	3.31	2.97	2.54	2.65	-16.84%
YoY %	31.37%	-53.35%	-0.91%	11.45%	16.93%	-4.15%	-	-
Horiz. %	75.85%	57.74%	123.77%	124.91%	112.08%	95.85%	100.00%	-
DY	0.83	0.88	4.61	1.45	1.45	0.97	6.06	-73.46%
YoY %	-5.68%	-80.91%	217.93%	0.00%	49.48%	-83.99%	-	-
Horiz. %	13.70%	14.52%	76.07%	23.93%	23.93%	16.01%	100.00%	-
P/NAPS	2.35	2.21	1.41	1.40	1.45	1.50	1.54	32.57%
YoY %	6.33%	56.74%	0.71%	-3.45%	-3.33%	-2.60%	-	-
Horiz. %	152.60%	143.51%	91.56%	90.91%	94.16%	97.40%	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