[TANJONG] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

13-Dec-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Oct-2005 [#3]

Profit Trend

QoQ- -26.62%

YoY- -21.36%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Quarter Result
Revenue	596,664	553,070	476,797	465,238	505,669	517,589	761,666	-15.05%
YoY %	7.88%	16.00%	2.48%	-8.00%	-2.30%	-32.05%	-	-
Horiz. %	78.34%	72.61%	62.60%	61.08%	66.39%	67.95%	100.00%	-
PBT	106,498	155,855	97,508	116,609	159,996	127,054	118,879	-7.08%
YoY %	-31.67%	59.84%	-16.38%	-27.12%	25.93%	6.88%	-	-
Horiz. %	89.59%	131.10%	82.02%	98.09%	134.59%	106.88%	100.00%	-
Tax	-25,767	-27,796	-10,474	-31,496	-44,696	-42,969	-9,731	91.73%
YoY %	7.30%	-165.38%	66.74%	29.53%	-4.02%	-341.57%	-	-
Horiz. %	264.79%	285.64%	107.64%	323.67%	459.32%	441.57%	100.00%	-
NP	80,731	128,059	87,034	85,113	115,300	84,085	109,148	-18.25%
YoY %	-36.96%	47.14%	2.26%	-26.18%	37.12%	-22.96%	-	-
Horiz. %	73.96%	117.33%	79.74%	77.98%	105.64%	77.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,766	126,989	86,261	86,404	117,744	84,085	109,148	-19.59%
YoY %	-37.97%	47.21%	-0.17%	-26.62%	40.03%	-22.96%	-	-
Horiz. %	72.16%	116.35%	79.03%	79.16%	107.88%	77.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	17.83%	10.74%	27.01%	27.94%	33.82%	8.19%	-
YoY %	35.67%	66.01%	-60.24%	-3.33%	-17.39%	312.94%	-	-
Horiz. %	295.36%	217.70%	131.14%	329.79%	341.15%	412.94%	100.00%	-
Total Cost	515,933	425,011	389,763	380,125	390,369	433,504	652,518	-14.52%
YoY %	21.39%	9.04%	2.54%	-2.62%	-9.95%	-33.56%	-	-
Horiz. %	79.07%	65.13%	59.73%	58.26%	59.83%	66.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,928,014	2,867,233	2,790,678	2,532,044	2,487,946	2,484,237	2,353,425	15.72%
YoY %	2.12%	2.74%	10.21%	1.77%	0.15%	5.56%	-	-
Horiz. %	124.42%	121.83%	118.58%	107.59%	105.72%	105.56%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	48,396	48,392	137,114	48,383	48,387	48,394	153,133	-53.70%
YoY %	0.01%	-64.71%	183.39%	-0.01%	-0.01%	-68.40%	-	-
Horiz. %	31.60%	31.60%	89.54%	31.60%	31.60%	31.60%	100.00%	-
Div Payout %	61.44%	38.11%	158.95%	56.00%	41.10%	57.55%	140.30%	-
YoY %	61.22%	-76.02%	183.84%	36.25%	-28.58%	-58.98%	-	-
Horiz. %	43.79%	27.16%	113.29%	39.91%	29.29%	41.02%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	2,928,014	2,867,233	2,790,678	2,532,044	2,487,946	2,484,237	2,353,425	15.72%
YoY %	2.12%	2.74%	10.21%	1.77%	0.15%	5.56%	-	-
Horiz. %	124.42%	121.83%	118.58%	107.59%	105.72%	105.56%	100.00%	-
NOSH	403,307	403,267	403,277	403,191	403,232	403,285	402,983	0.05%
YoY %	0.01%	-0.00%	0.02%	-0.01%	-0.01%	0.07%	-	-
Horiz. %	100.08%	100.07%	100.07%	100.05%	100.06%	100.07%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	13.53%	23.15%	18.25%	18.29%	22.80%	16.25%	14.33%	-
YoY %	-41.56%	26.85%	-0.22%	-19.78%	40.31%	13.40%	-	-
Horiz. %	94.42%	161.55%	127.36%	127.63%	159.11%	113.40%	100.00%	-
ROE	2.69%	4.43%	3.09%	3.41%	4.73%	3.38%	4.64%	-
YoY %	-39.28%	43.37%	-9.38%	-27.91%	39.94%	-27.16%	-	-
Horiz. %	57.97%	95.47%	66.59%	73.49%	101.94%	72.84%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	147.94	137.15	118.23	115.39	125.40	128.34	189.01	-15.10%
YoY %	7.87%	16.00%	2.46%	-7.98%	-2.29%	-32.10%	-	-
Horiz. %	78.27%	72.56%	62.55%	61.05%	66.35%	67.90%	100.00%	-
EPS	19.53	31.49	21.39	21.43	29.20	20.85	27.07	-19.60%
YoY %	-37.98%	47.22%	-0.19%	-26.61%	40.05%	-22.98%	-	-
Horiz. %	72.15%	116.33%	79.02%	79.17%	107.87%	77.02%	100.00%	-
DPS	12.00	12.00	34.00	12.00	12.00	12.00	38.00	-53.72%
YoY %	0.00%	-64.71%	183.33%	0.00%	0.00%	-68.42%	-	-
Horiz. %	31.58%	31.58%	89.47%	31.58%	31.58%	31.58%	100.00%	-
NAPS	7.26	7.11	6.92	6.28	6.17	6.16	5.84	15.66%
YoY %	2.11%	2.75%	10.19%	1.78%	0.16%	5.48%	-	-
Horiz. %	124.32%	121.75%	118.49%	107.53%	105.65%	105.48%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 403,191
RPS	147.96	137.15	118.23	115.37	125.39	128.35	188.87	-15.05%
YoY %	7.88%	16.00%	2.48%	-7.99%	-2.31%	-32.04%	-	-
Horiz. %	78.34%	72.62%	62.60%	61.08%	66.39%	67.96%	100.00%	-
EPS	19.53	31.49	21.39	21.43	29.20	20.85	27.07	-19.60%
YoY %	-37.98%	47.22%	-0.19%	-26.61%	40.05%	-22.98%	-	-
Horiz. %	72.15%	116.33%	79.02%	79.17%	107.87%	77.02%	100.00%	-
DPS	12.00	12.00	34.00	12.00	12.00	12.00	37.97	-53.70%
YoY %	0.00%	-64.71%	183.33%	0.00%	0.00%	-68.40%	-	-
Horiz. %	31.60%	31.60%	89.54%	31.60%	31.60%	31.60%	100.00%	-
NAPS	7.2606	7.1099	6.9201	6.2788	6.1694	6.1602	5.8358	15.72%
YoY %	2.12%	2.74%	10.21%	1.77%	0.15%	5.56%	-	-
Horiz. %	124.41%	121.83%	118.58%	107.59%	105.72%	105.56%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	13.80	14.30	14.80	14.70	14.00	8.25	8.25	-
P/RPS	9.33	10.43	12.52	12.74	11.16	6.43	4.36	66.29%
YoY %	-10.55%	-16.69%	-1.73%	14.16%	73.56%	47.48%	-	-
Horiz. %	213.99%	239.22%	287.16%	292.20%	255.96%	147.48%	100.00%	-
P/EPS	70.66	45.41	69.19	68.60	47.95	39.57	30.46	75.50%
YoY %	55.60%	-34.37%	0.86%	43.07%	21.18%	29.91%	-	-
Horiz. %	231.98%	149.08%	227.15%	225.21%	157.42%	129.91%	100.00%	-
EY	1.42	2.20	1.45	1.46	2.09	2.53	3.28	-42.85%
YoY %	-35.45%	51.72%	-0.68%	-30.14%	-17.39%	-22.87%	-	-
Horiz. %	43.29%	67.07%	44.21%	44.51%	63.72%	77.13%	100.00%	-
DY	0.87	0.84	2.30	0.82	0.86	1.45	4.61	-67.19%
YoY %	3.57%	-63.48%	180.49%	-4.65%	-40.69%	-68.55%	-	-
Horiz. %	18.87%	18.22%	49.89%	17.79%	18.66%	31.45%	100.00%	-
P/NAPS	1.90	2.01	2.14	2.34	2.27	1.34	1.41	22.06%
YoY %	-5.47%	-6.07%	-8.55%	3.08%	69.40%	-4.96%	-	-
Horiz. %	134.75%	142.55%	151.77%	165.96%	160.99%	95.04%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	27/09/06	21/06/06	28/03/06	13/12/05	28/09/05	20/06/05	22/03/05	-
Price	12.70	13.10	14.80	15.00	14.50	13.60	8.25	-
P/RPS	8.58	9.55	12.52	13.00	11.56	10.60	4.36	57.23%
YoY %	-10.16%	-23.72%	-3.69%	12.46%	9.06%	143.12%	-	-
Horiz. %	196.79%	219.04%	287.16%	298.17%	265.14%	243.12%	100.00%	-
P/EPS	65.03	41.60	69.19	70.00	49.66	65.23	30.46	66.03%
YoY %	56.32%	-39.88%	-1.16%	40.96%	-23.87%	114.15%	-	-
Horiz. %	213.49%	136.57%	227.15%	229.81%	163.03%	214.15%	100.00%	-
EY	1.54	2.40	1.45	1.43	2.01	1.53	3.28	-39.67%
YoY %	-35.83%	65.52%	1.40%	-28.86%	31.37%	-53.35%	-	-
Horiz. %	46.95%	73.17%	44.21%	43.60%	61.28%	46.65%	100.00%	-
DY	0.94	0.92	2.30	0.80	0.83	0.88	4.61	-65.45%
YoY %	2.17%	-60.00%	187.50%	-3.61%	-5.68%	-80.91%	-	-
Horiz. %	20.39%	19.96%	49.89%	17.35%	18.00%	19.09%	100.00%	-
P/NAPS	1.75	1.84	2.14	2.39	2.35	2.21	1.41	15.53%
YoY %	-4.89%	-14.02%	-10.46%	1.70%	6.33%	56.74%	-	-
Horiz. %	124.11%	130.50%	151.77%	169.50%	166.67%	156.74%	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