[TANJONG] QoQ Quarter Result on 31-Oct-2009 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

31-Oct-2009 [#3]

Profit Trend

QoQ- -2.07%

YoY- 83.02%

Quarter Report

TplcAnn 3QtrFY10_Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Quarter Result
Revenue	945,772	936,567	985,175	997,550	978,819	1,057,541	986,513	-2.78%
YoY %	0.98%	-4.93%	-1.24%	1.91%	-7.44%	7.20%	-	-
Horiz. %	95.87%	94.94%	99.86%	101.12%	99.22%	107.20%	100.00%	-
PBT	242,260	168,699	252,581	262,609	269,364	148,221	139,128	44.88%
YoY %	43.60%	-33.21%	-3.82%	-2.51%	81.73%	6.54%	-	-
Horiz. %	174.13%	121.25%	181.55%	188.75%	193.61%	106.54%	100.00%	-
Tax	-48,847	-40,792	-54,104	-56,769	-53,048	-105,584	-25,945	52.64%
YoY %	-19.75%	24.60%	4.69%	-7.01%	49.76%	-306.95%	-	-
Horiz. %	188.27%	157.22%	208.53%	218.81%	204.46%	406.95%	100.00%	-
NP	193,413	127,907	198,477	205,840	216,316	42,637	113,183	43.07%
YoY %	51.21%	-35.56%	-3.58%	-4.84%	407.34%	-62.33%	-	-
Horiz. %	170.89%	113.01%	175.36%	181.86%	191.12%	37.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,238	126,069	177,763	181,529	191,413	28,987	97,127	49.49%
YoY %	40.59%	-29.08%	-2.07%	-5.16%	560.34%	-70.16%	-	-
Horiz. %	182.48%	129.80%	183.02%	186.90%	197.07%	29.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.16%	24.18%	21.42%	21.62%	19.69%	71.23%	18.65%	-
YoY %	-16.63%	12.89%	-0.93%	9.80%	-72.36%	281.93%	-	-
Horiz. %	108.10%	129.65%	114.85%	115.92%	105.58%	381.93%	100.00%	-
Total Cost	752,359	808,660	786,698	791,710	762,503	1,014,904	873,330	-9.48%
YoY %	-6.96%	2.79%	-0.63%	3.83%	-24.87%	16.21%	-	-
Horiz. %	86.15%	92.60%	90.08%	90.65%	87.31%	116.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,270,649	4,278,925	4,153,717	4,202,471	3,975,841	3,705,014	4,136,666	2.15%
YoY %	-0.19%	3.01%	-1.16%	5.70%	7.31%	-10.43%	-	-
Horiz. %	103.24%	103.44%	100.41%	101.59%	96.11%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Dividend
Div	80,654	191,563	70,572	70,578	70,565	151,183	70,557	9.35%
YoY %	-57.90%	171.44%	-0.01%	0.02%	-53.32%	114.27%	-	-
Horiz. %	114.31%	271.50%	100.02%	100.03%	100.01%	214.27%	100.00%	-
Div Payout %	45.51%	151.95%	39.70%	38.88%	36.87%	521.56%	72.64%	-
YoY %	-70.05%	282.75%	2.11%	5.45%	-92.93%	618.01%	-	-
Horiz. %	62.65%	209.18%	54.65%	53.52%	50.76%	718.01%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Equity
Net Worth	4,270,649	4,278,925	4,153,717	4,202,471	3,975,841	3,705,014	4,136,666	2.15%
YoY %	-0.19%	3.01%	-1.16%	5.70%	7.31%	-10.43%	-	-
Horiz. %	103.24%	103.44%	100.41%	101.59%	96.11%	89.57%	100.00%	-
NOSH	403,271	403,291	403,273	403,308	403,229	403,157	403,183	0.01%
YoY %	-0.00%	0.00%	-0.01%	0.02%	0.02%	-0.01%	-	-
Horiz. %	100.02%	100.03%	100.02%	100.03%	100.01%	99.99%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Ratio Analysis
NP Margin	20.45%	13.66%	20.15%	20.63%	22.10%	4.03%	11.47%	-
YoY %	49.71%	-32.21%	-2.33%	-6.65%	448.39%	-64.86%	-	-
Horiz. %	178.29%	119.09%	175.68%	179.86%	192.68%	35.14%	100.00%	-
ROE	4.15%	2.95%	4.28%	4.32%	4.81%	0.78%	2.35%	-
YoY %	40.68%	-31.07%	-0.93%	-10.19%	516.67%	-66.81%	-	-
Horiz. %	176.60%	125.53%	182.13%	183.83%	204.68%	33.19%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Per Share
RPS	234.52	232.23	244.29	247.34	242.74	262.31	244.68	-2.79%
YoY %	0.99%	-4.94%	-1.23%	1.90%	-7.46%	7.21%	-	-
Horiz. %	95.85%	94.91%	99.84%	101.09%	99.21%	107.21%	100.00%	-
EPS	43.95	31.26	44.08	45.01	47.47	7.19	24.09	49.47%
YoY %	40.60%	-29.08%	-2.07%	-5.18%	560.22%	-70.15%	-	-
Horiz. %	182.44%	129.76%	182.98%	186.84%	197.05%	29.85%	100.00%	-
DPS	20.00	47.50	17.50	17.50	17.50	37.50	17.50	9.33%
YoY %	-57.89%	171.43%	0.00%	0.00%	-53.33%	114.29%	-	-
Horiz. %	114.29%	271.43%	100.00%	100.00%	100.00%	214.29%	100.00%	-
NAPS	10.59	10.61	10.30	10.42	9.86	9.19	10.26	2.13%
YoY %	-0.19%	3.01%	-1.15%	5.68%	7.29%	-10.43%	-	-
Horiz. %	103.22%	103.41%	100.39%	101.56%	96.10%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,273
RPS	234.52	232.24	244.30	247.36	242.72	262.24	244.63	-2.78%
YoY %	0.98%	-4.94%	-1.24%	1.91%	-7.44%	7.20%	-	-
Horiz. %	95.87%	94.94%	99.87%	101.12%	99.22%	107.20%	100.00%	-
EPS	43.95	31.26	44.08	45.01	47.46	7.19	24.08	49.51%
YoY %	40.60%	-29.08%	-2.07%	-5.16%	560.08%	-70.14%	-	-
Horiz. %	182.52%	129.82%	183.06%	186.92%	197.09%	29.86%	100.00%	-
DPS	20.00	47.50	17.50	17.50	17.50	37.49	17.50	9.33%
YoY %	-57.89%	171.43%	0.00%	0.00%	-53.32%	114.23%	-	-
Horiz. %	114.29%	271.43%	100.00%	100.00%	100.00%	214.23%	100.00%	-
NAPS	10.59	10.6105	10.30	10.4209	9.859	9.1874	10.2578	2.15%
YoY %	-0.19%	3.01%	-1.16%	5.70%	7.31%	-10.43%	-	-
Horiz. %	103.24%	103.44%	100.41%	101.59%	96.11%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	-
Price	17.88	17.36	15.16	15.20	14.10	13.50	11.80	-
P/RPS	7.62	7.48	6.21	6.15	5.81	5.15	4.82	35.82%
YoY %	1.87%	20.45%	0.98%	5.85%	12.82%	6.85%	-	-
Horiz. %	158.09%	155.19%	128.84%	127.59%	120.54%	106.85%	100.00%	-
P/EPS	40.68	55.53	34.39	33.77	29.70	187.76	48.98	-11.67%
YoY %	-26.74%	61.47%	1.84%	13.70%	-84.18%	283.34%	-	-
Horiz. %	83.05%	113.37%	70.21%	68.95%	60.64%	383.34%	100.00%	-
EY	2.46	1.80	2.91	2.96	3.37	0.53	2.04	13.33%
YoY %	36.67%	-38.14%	-1.69%	-12.17%	535.85%	-74.02%	-	-
Horiz. %	120.59%	88.24%	142.65%	145.10%	165.20%	25.98%	100.00%	-
DY	1.12	2.74	1.15	1.15	1.24	2.78	1.48	-16.99%
YoY %	-59.12%	138.26%	0.00%	-7.26%	-55.40%	87.84%	-	-
Horiz. %	75.68%	185.14%	77.70%	77.70%	83.78%	187.84%	100.00%	-
P/NAPS	1.69	1.64	1.47	1.46	1.43	1.47	1.15	29.34%
YoY %	3.05%	11.56%	0.68%	2.10%	-2.72%	27.83%	-	-
Horiz. %	146.96%	142.61%	127.83%	126.96%	124.35%	127.83%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Announcement Date
Date	30/06/10	24/03/10	11/12/09	30/09/09	29/06/09	31/03/09	11/12/08	-
Price	17.44	17.74	16.44	15.00	13.70	13.80	13.20	-
P/RPS	7.44	7.64	6.73	6.06	5.64	5.26	5.39	24.04%
YoY %	-2.62%	13.52%	11.06%	7.45%	7.22%	-2.41%	-	-
Horiz. %	138.03%	141.74%	124.86%	112.43%	104.64%	97.59%	100.00%	-
P/EPS	39.68	56.75	37.30	33.33	28.86	191.93	54.79	-19.40%
YoY %	-30.08%	52.14%	11.91%	15.49%	-84.96%	250.30%	-	-
Horiz. %	72.42%	103.58%	68.08%	60.83%	52.67%	350.30%	100.00%	-
EY	2.52	1.76	2.68	3.00	3.46	0.52	1.82	24.30%
YoY %	43.18%	-34.33%	-10.67%	-13.29%	565.38%	-71.43%	-	-
Horiz. %	138.46%	96.70%	147.25%	164.84%	190.11%	28.57%	100.00%	-
DY	1.15	2.68	1.06	1.17	1.28	2.72	1.33	-9.26%
YoY %	-57.09%	152.83%	-9.40%	-8.59%	-52.94%	104.51%	-	-
Horiz. %	86.47%	201.50%	79.70%	87.97%	96.24%	204.51%	100.00%	-
P/NAPS	1.65	1.67	1.60	1.44	1.39	1.50	1.29	17.88%
YoY %	-1.20%	4.37%	11.11%	3.60%	-7.33%	16.28%	-	-
Horiz. %	127.91%	129.46%	124.03%	111.63%	107.75%	116.28%	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