[TANJONG] QoQ Quarter Result on 31-Oct-2008 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Oct-2008 [#3]

Profit Trend

QoQ- -28.94%

YoY- -44.54%

Quarter Report

TplcAnn 3QtrFY09 _Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Quarter Result
Revenue	997,550	978,819	1,057,541	986,513	840,286	809,515	786,196	17.21%
YoY %	1.91%	-7.44%	7.20%	17.40%	3.80%	2.97%	-	-
Horiz. %	126.88%	124.50%	134.51%	125.48%	106.88%	102.97%	100.00%	-
PBT	262,609	269,364	148,221	139,128	190,337	271,150	212,663	15.11%
YoY %	-2.51%	81.73%	6.54%	-26.90%	-29.80%	27.50%	-	-
Horiz. %	123.49%	126.66%	69.70%	65.42%	89.50%	127.50%	100.00%	-
Tax	-56,769	-53,048	-105,584	-25,945	-28,265	-40,466	-46,766	13.80%
YoY %	-7.01%	49.76%	-306.95%	8.21%	30.15%	13.47%	-	-
Horiz. %	121.39%	113.43%	225.77%	55.48%	60.44%	86.53%	100.00%	-
NP	205,840	216,316	42,637	113,183	162,072	230,684	165,897	15.48%
YoY %	-4.84%	407.34%	-62.33%	-30.16%	-29.74%	39.05%	-	-
Horiz. %	124.08%	130.39%	25.70%	68.22%	97.69%	139.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,529	191,413	28,987	97,127	136,687	200,967	147,868	14.66%
YoY %	-5.16%	560.34%	-70.16%	-28.94%	-31.99%	35.91%	-	-
Horiz. %	122.76%	129.45%	19.60%	65.68%	92.44%	135.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	19.69%	71.23%	18.65%	14.85%	14.92%	21.99%	-
YoY %	9.80%	-72.36%	281.93%	25.59%	-0.47%	-32.15%	-	-
Horiz. %	98.32%	89.54%	323.92%	84.81%	67.53%	67.85%	100.00%	-
Total Cost	791,710	762,503	1,014,904	873,330	678,214	578,831	620,299	17.68%
YoY %	3.83%	-24.87%	16.21%	28.77%	17.17%	-6.69%	-	-
Horiz. %	127.63%	122.93%	163.62%	140.79%	109.34%	93.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	3,754,018	3,677,571	9.31%
YoY %	5.70%	7.31%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.27%	108.11%	100.75%	112.48%	108.43%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	70,578	70,565	151,183	70,557	70,561	70,564	193,556	-48.99%
YoY %	0.02%	-53.32%	114.27%	-0.01%	-0.00%	-63.54%	-	-
Horiz. %	36.46%	36.46%	78.11%	36.45%	36.46%	36.46%	100.00%	-
Div Payout %	38.88%	36.87%	521.56%	72.64%	51.62%	35.11%	130.90%	-
YoY %	5.45%	-92.93%	618.01%	40.72%	47.02%	-73.18%	-	-
Horiz. %	29.70%	28.17%	398.44%	55.49%	39.43%	26.82%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	3,754,018	3,677,571	9.31%
YoY %	5.70%	7.31%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.27%	108.11%	100.75%	112.48%	108.43%	102.08%	100.00%	-
NOSH	403,308	403,229	403,157	403,183	403,206	403,224	403,242	0.01%
YoY %	0.02%	0.02%	-0.01%	-0.01%	-0.00%	-0.00%	-	-
Horiz. %	100.02%	100.00%	99.98%	99.99%	99.99%	100.00%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	20.63%	22.10%	4.03%	11.47%	19.29%	28.50%	21.10%	-
YoY %	-6.65%	448.39%	-64.86%	-40.54%	-32.32%	35.07%	-	-
Horiz. %	97.77%	104.74%	19.10%	54.36%	91.42%	135.07%	100.00%	-
ROE	4.32%	4.81%	0.78%	2.35%	3.43%	5.35%	4.02%	-
YoY %	-10.19%	516.67%	-66.81%	-31.49%	-35.89%	33.08%	-	-
Horiz. %	107.46%	119.65%	19.40%	58.46%	85.32%	133.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	247.34	242.74	262.31	244.68	208.40	200.76	194.97	17.20%
YoY %	1.90%	-7.46%	7.21%	17.41%	3.81%	2.97%	-	-
Horiz. %	126.86%	124.50%	134.54%	125.50%	106.89%	102.97%	100.00%	-
EPS	45.01	47.47	7.19	24.09	33.90	49.84	36.67	14.65%
YoY %	-5.18%	560.22%	-70.15%	-28.94%	-31.98%	35.91%	-	-
Horiz. %	122.74%	129.45%	19.61%	65.69%	92.45%	135.91%	100.00%	-
DPS	17.50	17.50	37.50	17.50	17.50	17.50	48.00	-48.99%
YoY %	0.00%	-53.33%	114.29%	0.00%	0.00%	-63.54%	-	-
Horiz. %	36.46%	36.46%	78.12%	36.46%	36.46%	36.46%	100.00%	-
NAPS	10.42	9.86	9.19	10.26	9.89	9.31	9.12	9.29%
YoY %	5.68%	7.29%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.25%	108.11%	100.77%	112.50%	108.44%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,183
RPS	247.36	242.72	262.24	244.63	208.37	200.74	194.95	17.21%
YoY %	1.91%	-7.44%	7.20%	17.40%	3.80%	2.97%	-	-
Horiz. %	126.88%	124.50%	134.52%	125.48%	106.88%	102.97%	100.00%	-
EPS	45.01	47.46	7.19	24.08	33.89	49.83	36.67	14.65%
YoY %	-5.16%	560.08%	-70.14%	-28.95%	-31.99%	35.89%	-	-
Horiz. %	122.74%	129.42%	19.61%	65.67%	92.42%	135.89%	100.00%	-
DPS	17.50	17.50	37.49	17.50	17.50	17.50	48.00	-48.99%
YoY %	0.00%	-53.32%	114.23%	0.00%	0.00%	-63.54%	-	-
Horiz. %	36.46%	36.46%	78.10%	36.46%	36.46%	36.46%	100.00%	-
NAPS	10.4209	9.859	9.1874	10.2578	9.8884	9.3089	9.1193	9.31%
YoY %	5.70%	7.31%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.27%	108.11%	100.75%	112.48%	108.43%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	15.20	14.10	13.50	11.80	13.10	16.10	16.10	-
P/RPS	6.15	5.81	5.15	4.82	6.29	8.02	8.26	-17.86%
YoY %	5.85%	12.82%	6.85%	-23.37%	-21.57%	-2.91%	-	-
Horiz. %	74.46%	70.34%	62.35%	58.35%	76.15%	97.09%	100.00%	-
P/EPS	33.77	29.70	187.76	48.98	38.64	32.30	43.91	-16.07%
YoY %	13.70%	-84.18%	283.34%	26.76%	19.63%	-26.44%	-	-
Horiz. %	76.91%	67.64%	427.60%	111.55%	88.00%	73.56%	100.00%	-
EY	2.96	3.37	0.53	2.04	2.59	3.10	2.28	19.02%
YoY %	-12.17%	535.85%	-74.02%	-21.24%	-16.45%	35.96%	-	-
Horiz. %	129.82%	147.81%	23.25%	89.47%	113.60%	135.96%	100.00%	-
DY	1.15	1.24	2.78	1.48	1.34	1.09	2.98	-47.02%
YoY %	-7.26%	-55.40%	87.84%	10.45%	22.94%	-63.42%	-	-
Horiz. %	38.59%	41.61%	93.29%	49.66%	44.97%	36.58%	100.00%	-
P/NAPS	1.46	1.43	1.47	1.15	1.32	1.73	1.77	-12.05%
YoY %	2.10%	-2.72%	27.83%	-12.88%	-23.70%	-2.26%	-	-
Horiz. %	82.49%	80.79%	83.05%	64.97%	74.58%	97.74%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	30/09/09	29/06/09	31/03/09	11/12/08	25/09/08	20/06/08	27/03/08	-
Price	15.00	13.70	13.80	13.20	12.90	14.20	16.70	-
P/RPS	6.06	5.64	5.26	5.39	6.19	7.07	8.57	-20.64%
YoY %	7.45%	7.22%	-2.41%	-12.92%	-12.45%	-17.50%	-	-
Horiz. %	70.71%	65.81%	61.38%	62.89%	72.23%	82.50%	100.00%	-
P/EPS	33.33	28.86	191.93	54.79	38.05	28.49	45.54	-18.80%
YoY %	15.49%	-84.96%	250.30%	43.99%	33.56%	-37.44%	-	-
Horiz. %	73.19%	63.37%	421.45%	120.31%	83.55%	62.56%	100.00%	-
EY	3.00	3.46	0.52	1.82	2.63	3.51	2.20	22.99%
YoY %	-13.29%	565.38%	-71.43%	-30.80%	-25.07%	59.55%	-	-
Horiz. %	136.36%	157.27%	23.64%	82.73%	119.55%	159.55%	100.00%	-
DY	1.17	1.28	2.72	1.33	1.36	1.23	2.87	-45.05%
YoY %	-8.59%	-52.94%	104.51%	-2.21%	10.57%	-57.14%	-	-
Horiz. %	40.77%	44.60%	94.77%	46.34%	47.39%	42.86%	100.00%	-
P/NAPS	1.44	1.39	1.50	1.29	1.30	1.53	1.83	-14.77%
YoY %	3.60%	-7.33%	16.28%	-0.77%	-15.03%	-16.39%	-	-
Horiz. %	78.69%	75.96%	81.97%	70.49%	71.04%	83.61%	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