[TANJONG] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Oct-2007 [#3]

Profit Trend

QoQ- 45.71%

YoY- 14.79%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Quarter Result
Revenue	840,286	809,515	786,196	692,035	645,221	598,183	618,612	22.67%
YoY %	3.80%	2.97%	13.61%	7.26%	7.86%	-3.30%	-	-
Horiz. %	135.83%	130.86%	127.09%	111.87%	104.30%	96.70%	100.00%	-
PBT	190,337	271,150	212,663	238,550	164,987	157,277	218,705	-8.85%
YoY %	-29.80%	27.50%	-10.85%	44.59%	4.90%	-28.09%	-	-
Horiz. %	87.03%	123.98%	97.24%	109.07%	75.44%	71.91%	100.00%	-
Tax	-28,265	-40,466	-46,766	-61,978	-42,579	-43,935	-45,933	-27.67%
YoY %	30.15%	13.47%	24.54%	-45.56%	3.09%	4.35%	-	-
Horiz. %	61.54%	88.10%	101.81%	134.93%	92.70%	95.65%	100.00%	-
NP	162,072	230,684	165,897	176,572	122,408	113,342	172,772	-4.17%
YoY %	-29.74%	39.05%	-6.05%	44.25%	8.00%	-34.40%	-	-
Horiz. %	93.81%	133.52%	96.02%	102.20%	70.85%	65.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,687	200,967	147,868	175,126	120,184	111,280	151,214	-6.51%
YoY %	-31.99%	35.91%	-15.56%	45.71%	8.00%	-26.41%	-	-
Horiz. %	90.39%	132.90%	97.79%	115.81%	79.48%	73.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.85%	14.92%	21.99%	25.98%	25.81%	27.93%	21.00%	-
YoY %	-0.47%	-32.15%	-15.36%	0.66%	-7.59%	33.00%	-	-
Horiz. %	70.71%	71.05%	104.71%	123.71%	122.90%	133.00%	100.00%	-
Total Cost	678,214	578,831	620,299	515,463	522,813	484,841	445,840	32.30%
YoY %	17.17%	-6.69%	20.34%	-1.41%	7.83%	8.75%	-	-
Horiz. %	152.12%	129.83%	139.13%	115.62%	117.26%	108.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	12.76%
YoY %	6.23%	2.08%	4.95%	1.50%	1.45%	2.17%	-	-
Horiz. %	119.72%	112.71%	110.41%	105.21%	103.65%	102.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	70,561	70,564	193,556	56,453	56,462	56,446	185,489	-47.53%
YoY %	-0.00%	-63.54%	242.86%	-0.02%	0.03%	-69.57%	-	-
Horiz. %	38.04%	38.04%	104.35%	30.43%	30.44%	30.43%	100.00%	-
Div Payout %	51.62%	35.11%	130.90%	32.24%	46.98%	50.72%	122.67%	-
YoY %	47.02%	-73.18%	306.02%	-31.38%	-7.37%	-58.65%	-	-
Horiz. %	42.08%	28.62%	106.71%	26.28%	38.30%	41.35%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	12.76%
YoY %	6.23%	2.08%	4.95%	1.50%	1.45%	2.17%	-	-
Horiz. %	119.72%	112.71%	110.41%	105.21%	103.65%	102.17%	100.00%	-
NOSH	403,206	403,224	403,242	403,237	403,302	403,188	403,237	-0.00%
YoY %	-0.00%	-0.00%	0.00%	-0.02%	0.03%	-0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.00%	100.02%	99.99%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	19.29%	28.50%	21.10%	25.51%	18.97%	18.95%	27.93%	-
YoY %	-32.32%	35.07%	-17.29%	34.48%	0.11%	-32.15%	-	-
Horiz. %	69.07%	102.04%	75.55%	91.34%	67.92%	67.85%	100.00%	-
ROE	3.43%	5.35%	4.02%	5.00%	3.48%	3.27%	4.54%	-
YoY %	-35.89%	33.08%	-19.60%	43.68%	6.42%	-27.97%	-	-
Horiz. %	75.55%	117.84%	88.55%	110.13%	76.65%	72.03%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	208.40	200.76	194.97	171.62	159.98	148.36	153.41	22.68%
YoY %	3.81%	2.97%	13.61%	7.28%	7.83%	-3.29%	-	-
Horiz. %	135.85%	130.87%	127.09%	111.87%	104.28%	96.71%	100.00%	-
EPS	33.90	49.84	36.67	43.43	29.80	27.60	37.50	-6.51%
YoY %	-31.98%	35.91%	-15.57%	45.74%	7.97%	-26.40%	-	-
Horiz. %	90.40%	132.91%	97.79%	115.81%	79.47%	73.60%	100.00%	-
DPS	17.50	17.50	48.00	14.00	14.00	14.00	46.00	-47.52%
YoY %	0.00%	-63.54%	242.86%	0.00%	0.00%	-69.57%	-	-
Horiz. %	38.04%	38.04%	104.35%	30.43%	30.43%	30.43%	100.00%	-
NAPS	9.89	9.31	9.12	8.69	8.56	8.44	8.26	12.76%
YoY %	6.23%	2.08%	4.95%	1.52%	1.42%	2.18%	-	-
Horiz. %	119.73%	112.71%	110.41%	105.21%	103.63%	102.18%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	208.37	200.74	194.95	171.61	160.00	148.33	153.40	22.67%
YoY %	3.80%	2.97%	13.60%	7.26%	7.87%	-3.31%	-	-
Horiz. %	135.83%	130.86%	127.09%	111.87%	104.30%	96.69%	100.00%	-
EPS	33.89	49.83	36.67	43.43	29.80	27.59	37.50	-6.53%
YoY %	-31.99%	35.89%	-15.57%	45.74%	8.01%	-26.43%	-	-
Horiz. %	90.37%	132.88%	97.79%	115.81%	79.47%	73.57%	100.00%	-
DPS	17.50	17.50	48.00	14.00	14.00	14.00	46.00	-47.52%
YoY %	0.00%	-63.54%	242.86%	0.00%	0.00%	-69.57%	-	-
Horiz. %	38.04%	38.04%	104.35%	30.43%	30.43%	30.43%	100.00%	-
NAPS	9.8884	9.3089	9.1193	8.6893	8.5606	8.4383	8.2593	12.76%
YoY %	6.23%	2.08%	4.95%	1.50%	1.45%	2.17%	-	-
Horiz. %	119.72%	112.71%	110.41%	105.21%	103.65%	102.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	13.10	16.10	16.10	17.50	17.70	16.80	14.80	-
P/RPS	6.29	8.02	8.26	10.20	11.06	11.32	9.65	-24.84%
YoY %	-21.57%	-2.91%	-19.02%	-7.78%	-2.30%	17.31%	-	-
Horiz. %	65.18%	83.11%	85.60%	105.70%	114.61%	117.31%	100.00%	-
P/EPS	38.64	32.30	43.91	40.29	59.40	60.87	39.47	-1.40%
YoY %	19.63%	-26.44%	8.98%	-32.17%	-2.41%	54.22%	-	-
Horiz. %	97.90%	81.83%	111.25%	102.08%	150.49%	154.22%	100.00%	-
EY	2.59	3.10	2.28	2.48	1.68	1.64	2.53	1.57%
YoY %	-16.45%	35.96%	-8.06%	47.62%	2.44%	-35.18%	-	-
Horiz. %	102.37%	122.53%	90.12%	98.02%	66.40%	64.82%	100.00%	-
DY	1.34	1.09	2.98	0.80	0.79	0.83	3.11	-42.98%
YoY %	22.94%	-63.42%	272.50%	1.27%	-4.82%	-73.31%	-	-
Horiz. %	43.09%	35.05%	95.82%	25.72%	25.40%	26.69%	100.00%	-
P/NAPS	1.32	1.73	1.77	2.01	2.07	1.99	1.79	-18.39%
YoY %	-23.70%	-2.26%	-11.94%	-2.90%	4.02%	11.17%	-	-
Horiz. %	73.74%	96.65%	98.88%	112.29%	115.64%	111.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	-
Price	12.90	14.20	16.70	17.90	18.40	19.10	15.10	-
P/RPS	6.19	7.07	8.57	10.43	11.50	12.87	9.84	-26.60%
YoY %	-12.45%	-17.50%	-17.83%	-9.30%	-10.64%	30.79%	-	-
Horiz. %	62.91%	71.85%	87.09%	106.00%	116.87%	130.79%	100.00%	-
P/EPS	38.05	28.49	45.54	41.22	61.74	69.20	40.27	-3.71%
YoY %	33.56%	-37.44%	10.48%	-33.24%	-10.78%	71.84%	-	-
Horiz. %	94.49%	70.75%	113.09%	102.36%	153.32%	171.84%	100.00%	-
EY	2.63	3.51	2.20	2.43	1.62	1.45	2.48	3.99%
YoY %	-25.07%	59.55%	-9.47%	50.00%	11.72%	-41.53%	-	-
Horiz. %	106.05%	141.53%	88.71%	97.98%	65.32%	58.47%	100.00%	-
DY	1.36	1.23	2.87	0.78	0.76	0.73	3.05	-41.66%
YoY %	10.57%	-57.14%	267.95%	2.63%	4.11%	-76.07%	-	-
Horiz. %	44.59%	40.33%	94.10%	25.57%	24.92%	23.93%	100.00%	-
P/NAPS	1.30	1.53	1.83	2.06	2.15	2.26	1.83	-20.40%
YoY %	-15.03%	-16.39%	-11.17%	-4.19%	-4.87%	23.50%	-	-
Horiz. %	71.04%	83.61%	100.00%	112.57%	117.49%	123.50%	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