[TANJONG] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Oct-2006 [#3]

Profit Trend

QoQ- 93.69%

YoY- 76.56%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Quarter Result
Revenue	645,221	598,183	618,612	668,993	596,664	553,070	476,797	22.41%
YoY %	7.86%	-3.30%	-7.53%	12.12%	7.88%	16.00%	-	-
Horiz. %	135.32%	125.46%	129.74%	140.31%	125.14%	116.00%	100.00%	-
PBT	164,987	157,277	218,705	207,188	106,498	155,855	97,508	42.13%
YoY %	4.90%	-28.09%	5.56%	94.55%	-31.67%	59.84%	-	-
Horiz. %	169.20%	161.30%	224.29%	212.48%	109.22%	159.84%	100.00%	-
Tax	-42,579	-43,935	-45,933	-51,961	-25,767	-27,796	-10,474	155.37%
YoY %	3.09%	4.35%	11.60%	-101.66%	7.30%	-165.38%	-	-
Horiz. %	406.52%	419.47%	438.54%	496.10%	246.01%	265.38%	100.00%	-
NP	122,408	113,342	172,772	155,227	80,731	128,059	87,034	25.60%
YoY %	8.00%	-34.40%	11.30%	92.28%	-36.96%	47.14%	-	-
Horiz. %	140.64%	130.23%	198.51%	178.35%	92.76%	147.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,184	111,280	151,214	152,558	78,766	126,989	86,261	24.82%
YoY %	8.00%	-26.41%	-0.88%	93.69%	-37.97%	47.21%	-	-
Horiz. %	139.33%	129.00%	175.30%	176.86%	91.31%	147.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	27.93%	21.00%	25.08%	24.19%	17.83%	10.74%	-
YoY %	-7.59%	33.00%	-16.27%	3.68%	35.67%	66.01%	-	-
Horiz. %	240.32%	260.06%	195.53%	233.52%	225.23%	166.01%	100.00%	-
Total Cost	522,813	484,841	445,840	513,766	515,933	425,011	389,763	21.69%
YoY %	7.83%	8.75%	-13.22%	-0.42%	21.39%	9.04%	-	-
Horiz. %	134.14%	124.39%	114.39%	131.81%	132.37%	109.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,452,265	3,402,909	3,330,740	2,972,118	2,928,014	2,867,233	2,790,678	15.28%
YoY %	1.45%	2.17%	12.07%	1.51%	2.12%	2.74%	-	-
Horiz. %	123.71%	121.94%	119.35%	106.50%	104.92%	102.74%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	56,462	56,446	185,489	48,392	48,396	48,392	137,114	-44.74%
YoY %	0.03%	-69.57%	283.31%	-0.01%	0.01%	-64.71%	-	-
Horiz. %	41.18%	41.17%	135.28%	35.29%	35.30%	35.29%	100.00%	-
Div Payout %	46.98%	50.72%	122.67%	31.72%	61.44%	38.11%	158.95%	-
YoY %	-7.37%	-58.65%	286.73%	-48.37%	61.22%	-76.02%	-	-
Horiz. %	29.56%	31.91%	77.18%	19.96%	38.65%	23.98%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	3,452,265	3,402,909	3,330,740	2,972,118	2,928,014	2,867,233	2,790,678	15.28%
YoY %	1.45%	2.17%	12.07%	1.51%	2.12%	2.74%	-	-
Horiz. %	123.71%	121.94%	119.35%	106.50%	104.92%	102.74%	100.00%	-
NOSH	403,302	403,188	403,237	403,272	403,307	403,267	403,277	0.00%
YoY %	0.03%	-0.01%	-0.01%	-0.01%	0.01%	-0.00%	-	-
Horiz. %	100.01%	99.98%	99.99%	100.00%	100.01%	100.00%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	18.97%	18.95%	27.93%	23.20%	13.53%	23.15%	18.25%	-
YoY %	0.11%	-32.15%	20.39%	71.47%	-41.56%	26.85%	-	-
Horiz. %	103.95%	103.84%	153.04%	127.12%	74.14%	126.85%	100.00%	-
ROE	3.48%	3.27%	4.54%	5.13%	2.69%	4.43%	3.09%	-
YoY %	6.42%	-27.97%	-11.50%	90.71%	-39.28%	43.37%	-	-
Horiz. %	112.62%	105.83%	146.93%	166.02%	87.06%	143.37%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	159.98	148.36	153.41	165.89	147.94	137.15	118.23	22.40%
YoY %	7.83%	-3.29%	-7.52%	12.13%	7.87%	16.00%	-	-
Horiz. %	135.31%	125.48%	129.76%	140.31%	125.13%	116.00%	100.00%	-
EPS	29.80	27.60	37.50	37.83	19.53	31.49	21.39	24.81%
YoY %	7.97%	-26.40%	-0.87%	93.70%	-37.98%	47.22%	-	-
Horiz. %	139.32%	129.03%	175.32%	176.86%	91.30%	147.22%	100.00%	-
DPS	14.00	14.00	46.00	12.00	12.00	12.00	34.00	-44.74%
YoY %	0.00%	-69.57%	283.33%	0.00%	0.00%	-64.71%	-	-
Horiz. %	41.18%	41.18%	135.29%	35.29%	35.29%	35.29%	100.00%	-
NAPS	8.56	8.44	8.26	7.37	7.26	7.11	6.92	15.27%
YoY %	1.42%	2.18%	12.08%	1.52%	2.11%	2.75%	-	-
Horiz. %	123.70%	121.97%	119.36%	106.50%	104.91%	102.75%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,272
RPS	160.00	148.33	153.40	165.89	147.96	137.15	118.23	22.41%
YoY %	7.87%	-3.31%	-7.53%	12.12%	7.88%	16.00%	-	-
Horiz. %	135.33%	125.46%	129.75%	140.31%	125.15%	116.00%	100.00%	-
EPS	29.80	27.59	37.50	37.83	19.53	31.49	21.39	24.81%
YoY %	8.01%	-26.43%	-0.87%	93.70%	-37.98%	47.22%	-	-
Horiz. %	139.32%	128.99%	175.32%	176.86%	91.30%	147.22%	100.00%	-
DPS	14.00	14.00	46.00	12.00	12.00	12.00	34.00	-44.74%
YoY %	0.00%	-69.57%	283.33%	0.00%	0.00%	-64.71%	-	-
Horiz. %	41.18%	41.18%	135.29%	35.29%	35.29%	35.29%	100.00%	-
NAPS	8.5606	8.4383	8.2593	7.37	7.2606	7.1099	6.9201	15.28%
YoY %	1.45%	2.17%	12.07%	1.51%	2.12%	2.74%	-	-
Horiz. %	123.71%	121.94%	119.35%	106.50%	104.92%	102.74%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	17.70	16.80	14.80	12.10	13.80	14.30	14.80	-
P/RPS	11.06	11.32	9.65	7.29	9.33	10.43	12.52	-7.95%
YoY %	-2.30%	17.31%	32.37%	-21.86%	-10.55%	-16.69%	-	-
Horiz. %	88.34%	90.42%	77.08%	58.23%	74.52%	83.31%	100.00%	-
P/EPS	59.40	60.87	39.47	31.99	70.66	45.41	69.19	-9.69%
YoY %	-2.41%	54.22%	23.38%	-54.73%	55.60%	-34.37%	-	-
Horiz. %	85.85%	87.98%	57.05%	46.24%	102.12%	65.63%	100.00%	-
EY	1.68	1.64	2.53	3.13	1.42	2.20	1.45	10.34%
YoY %	2.44%	-35.18%	-19.17%	120.42%	-35.45%	51.72%	-	-
Horiz. %	115.86%	113.10%	174.48%	215.86%	97.93%	151.72%	100.00%	-
DY	0.79	0.83	3.11	0.99	0.87	0.84	2.30	-51.05%
YoY %	-4.82%	-73.31%	214.14%	13.79%	3.57%	-63.48%	-	-
Horiz. %	34.35%	36.09%	135.22%	43.04%	37.83%	36.52%	100.00%	-
P/NAPS	2.07	1.99	1.79	1.64	1.90	2.01	2.14	-2.19%
YoY %	4.02%	11.17%	9.15%	-13.68%	-5.47%	-6.07%	-	-
Horiz. %	96.73%	92.99%	83.64%	76.64%	88.79%	93.93%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	25/09/07	25/06/07	22/03/07	15/12/06	27/09/06	21/06/06	28/03/06	-
Price	18.40	19.10	15.10	13.00	12.70	13.10	14.80	-
P/RPS	11.50	12.87	9.84	7.84	8.58	9.55	12.52	-5.52%
YoY %	-10.64%	30.79%	25.51%	-8.62%	-10.16%	-23.72%	-	-
Horiz. %	91.85%	102.80%	78.59%	62.62%	68.53%	76.28%	100.00%	-
P/EPS	61.74	69.20	40.27	34.36	65.03	41.60	69.19	-7.33%
YoY %	-10.78%	71.84%	17.20%	-47.16%	56.32%	-39.88%	-	-
Horiz. %	89.23%	100.01%	58.20%	49.66%	93.99%	60.12%	100.00%	-
EY	1.62	1.45	2.48	2.91	1.54	2.40	1.45	7.69%
YoY %	11.72%	-41.53%	-14.78%	88.96%	-35.83%	65.52%	-	-
Horiz. %	111.72%	100.00%	171.03%	200.69%	106.21%	165.52%	100.00%	-
DY	0.76	0.73	3.05	0.92	0.94	0.92	2.30	-52.30%
YoY %	4.11%	-76.07%	231.52%	-2.13%	2.17%	-60.00%	-	-
Horiz. %	33.04%	31.74%	132.61%	40.00%	40.87%	40.00%	100.00%	-
P/NAPS	2.15	2.26	1.83	1.76	1.75	1.84	2.14	0.31%
YoY %	-4.87%	23.50%	3.98%	0.57%	-4.89%	-14.02%	-	-
Horiz. %	100.47%	105.61%	85.51%	82.24%	81.78%	85.98%	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