[TANJONG] QoQ TTM Result on 30-Apr-2006 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

21-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

30-Apr-2006 [#1]

Profit Trend

QoQ- 11.46%

YoY- 4.18%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	2,437,339	2,295,524	2,091,769	2,000,774	1,965,293	2,250,162	2,533,441	-2.53%
YoY %	6.18%	9.74%	4.55%	1.81%	-12.66%	-11.18%	-	-
Horiz. %	96.21%	90.61%	82.57%	78.97%	77.57%	88.82%	100.00%	-
PBT	688,246	567,049	476,470	529,968	501,167	522,538	562,625	14.33%
YoY %	21.37%	19.01%	-10.09%	5.75%	-4.09%	-7.12%	-	-
Horiz. %	122.33%	100.79%	84.69%	94.20%	89.08%	92.88%	100.00%	-
Tax	-151,457	-115,998	-95,533	-114,462	-129,635	-128,892	-144,221	3.30%
YoY %	-30.57%	-21.42%	16.54%	11.70%	-0.58%	10.63%	-	-
Horiz. %	105.02%	80.43%	66.24%	79.37%	89.89%	89.37%	100.00%	-
NP	536,789	451,051	380,937	415,506	371,532	393,646	418,404	18.01%
YoY %	19.01%	18.41%	-8.32%	11.84%	-5.62%	-5.92%	-	-
Horiz. %	128.29%	107.80%	91.05%	99.31%	88.80%	94.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	509,527	444,574	378,420	417,398	374,494	397,381	420,848	13.55%
YoY %	14.61%	17.48%	-9.34%	11.46%	-5.76%	-5.58%	-	-
Horiz. %	121.07%	105.64%	89.92%	99.18%	88.99%	94.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	20.46%	20.05%	21.60%	25.87%	24.67%	25.63%	-
YoY %	7.58%	2.04%	-7.18%	-16.51%	4.86%	-3.75%	-	-
Horiz. %	85.88%	79.83%	78.23%	84.28%	100.94%	96.25%	100.00%	-
Total Cost	1,900,550	1,844,473	1,710,832	1,585,268	1,593,761	1,856,516	2,115,037	-6.86%
YoY %	3.04%	7.81%	7.92%	-0.53%	-14.15%	-12.22%	-	-
Horiz. %	89.86%	87.21%	80.89%	74.95%	75.35%	87.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,330,740	2,972,118	2,928,014	2,867,233	2,790,678	2,532,044	2,487,946	21.40%
YoY %	12.07%	1.51%	2.12%	2.74%	10.21%	1.77%	-	-
Horiz. %	133.88%	119.46%	117.69%	115.24%	112.17%	101.77%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	330,670	282,296	282,286	282,277	282,279	298,299	298,164	7.12%
YoY %	17.14%	0.00%	0.00%	-0.00%	-5.37%	0.05%	-	-
Horiz. %	110.90%	94.68%	94.67%	94.67%	94.67%	100.05%	100.00%	-
Div Payout %	64.90%	63.50%	74.60%	67.63%	75.38%	75.07%	70.85%	-
YoY %	2.20%	-14.88%	10.31%	-10.28%	0.41%	5.96%	-	-
Horiz. %	91.60%	89.63%	105.29%	95.46%	106.39%	105.96%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	3,330,740	2,972,118	2,928,014	2,867,233	2,790,678	2,532,044	2,487,946	21.40%
YoY %	12.07%	1.51%	2.12%	2.74%	10.21%	1.77%	-	-
Horiz. %	133.88%	119.46%	117.69%	115.24%	112.17%	101.77%	100.00%	-
NOSH	403,237	403,272	403,307	403,267	403,277	403,191	403,232	0.00%
YoY %	-0.01%	-0.01%	0.01%	-0.00%	0.02%	-0.01%	-	-
Horiz. %	100.00%	100.01%	100.02%	100.01%	100.01%	99.99%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	22.02%	19.65%	18.21%	20.77%	18.90%	17.49%	16.52%	-
YoY %	12.06%	7.91%	-12.33%	9.89%	8.06%	5.87%	-	-
Horiz. %	133.29%	118.95%	110.23%	125.73%	114.41%	105.87%	100.00%	-
ROE	15.30%	14.96%	12.92%	14.56%	13.42%	15.69%	16.92%	-
YoY %	2.27%	15.79%	-11.26%	8.49%	-14.47%	-7.27%	-	-
Horiz. %	90.43%	88.42%	76.36%	86.05%	79.31%	92.73%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	604.44	569.22	518.65	496.14	487.33	558.09	628.28	-2.53%
YoY %	6.19%	9.75%	4.54%	1.81%	-12.68%	-11.17%	-	-
Horiz. %	96.21%	90.60%	82.55%	78.97%	77.57%	88.83%	100.00%	-
EPS	126.36	110.24	93.83	103.50	92.86	98.56	104.37	13.55%
YoY %	14.62%	17.49%	-9.34%	11.46%	-5.78%	-5.57%	-	-
Horiz. %	121.07%	105.62%	89.90%	99.17%	88.97%	94.43%	100.00%	-
DPS	82.00	70.00	70.00	70.00	70.00	74.00	74.00	7.06%
YoY %	17.14%	0.00%	0.00%	0.00%	-5.41%	0.00%	-	-
Horiz. %	110.81%	94.59%	94.59%	94.59%	94.59%	100.00%	100.00%	-
NAPS	8.26	7.37	7.26	7.11	6.92	6.28	6.17	21.40%
YoY %	12.08%	1.52%	2.11%	2.75%	10.19%	1.78%	-	-
Horiz. %	133.87%	119.45%	117.67%	115.24%	112.16%	101.78%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 403,267
RPS	604.39	569.22	518.70	496.14	487.34	557.98	628.22	-2.53%
YoY %	6.18%	9.74%	4.55%	1.81%	-12.66%	-11.18%	-	-
Horiz. %	96.21%	90.61%	82.57%	78.98%	77.57%	88.82%	100.00%	-
EPS	126.35	110.24	93.84	103.50	92.86	98.54	104.36	13.55%
YoY %	14.61%	17.48%	-9.33%	11.46%	-5.76%	-5.58%	-	-
Horiz. %	121.07%	105.63%	89.92%	99.18%	88.98%	94.42%	100.00%	-
DPS	82.00	70.00	70.00	70.00	70.00	73.97	73.94	7.12%
YoY %	17.14%	0.00%	0.00%	0.00%	-5.37%	0.04%	-	-
Horiz. %	110.90%	94.67%	94.67%	94.67%	94.67%	100.04%	100.00%	-
NAPS	8.2593	7.37	7.2606	7.1099	6.9201	6.2788	6.1694	21.40%
YoY %	12.07%	1.51%	2.12%	2.74%	10.21%	1.77%	-	-
Horiz. %	133.88%	119.46%	117.69%	115.24%	112.17%	101.77%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	14.80	12.10	13.80	14.30	14.80	14.70	14.00	-
P/RPS	2.45	2.13	2.66	2.88	3.04	2.63	2.23	6.45%
YoY %	15.02%	-19.92%	-7.64%	-5.26%	15.59%	17.94%	-	-
Horiz. %	109.87%	95.52%	119.28%	129.15%	136.32%	117.94%	100.00%	-
P/EPS	11.71	10.98	14.71	13.82	15.94	14.91	13.41	-8.61%
YoY %	6.65%	-25.36%	6.44%	-13.30%	6.91%	11.19%	-	-
Horiz. %	87.32%	81.88%	109.69%	103.06%	118.87%	111.19%	100.00%	-
EY	8.54	9.11	6.80	7.24	6.27	6.70	7.45	9.50%
YoY %	-6.26%	33.97%	-6.08%	15.47%	-6.42%	-10.07%	-	-
Horiz. %	114.63%	122.28%	91.28%	97.18%	84.16%	89.93%	100.00%	-
DY	5.54	5.79	5.07	4.90	4.73	5.03	5.29	3.11%
YoY %	-4.32%	14.20%	3.47%	3.59%	-5.96%	-4.91%	-	-
Horiz. %	104.73%	109.45%	95.84%	92.63%	89.41%	95.09%	100.00%	-
P/NAPS	1.79	1.64	1.90	2.01	2.14	2.34	2.27	-14.61%
YoY %	9.15%	-13.68%	-5.47%	-6.07%	-8.55%	3.08%	-	-
Horiz. %	78.85%	72.25%	83.70%	88.55%	94.27%	103.08%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	22/03/07	15/12/06	27/09/06	21/06/06	28/03/06	13/12/05	28/09/05	-
Price	15.10	13.00	12.70	13.10	14.80	15.00	14.50	-
P/RPS	2.50	2.28	2.45	2.64	3.04	2.69	2.31	5.39%
YoY %	9.65%	-6.94%	-7.20%	-13.16%	13.01%	16.45%	-	-
Horiz. %	108.23%	98.70%	106.06%	114.29%	131.60%	116.45%	100.00%	-
P/EPS	11.95	11.79	13.54	12.66	15.94	15.22	13.89	-9.51%
YoY %	1.36%	-12.92%	6.95%	-20.58%	4.73%	9.58%	-	-
Horiz. %	86.03%	84.88%	97.48%	91.14%	114.76%	109.58%	100.00%	-
EY	8.37	8.48	7.39	7.90	6.27	6.57	7.20	10.52%
YoY %	-1.30%	14.75%	-6.46%	26.00%	-4.57%	-8.75%	-	-
Horiz. %	116.25%	117.78%	102.64%	109.72%	87.08%	91.25%	100.00%	-
DY	5.43	5.38	5.51	5.34	4.73	4.93	5.10	4.25%
YoY %	0.93%	-2.36%	3.18%	12.90%	-4.06%	-3.33%	-	-
Horiz. %	106.47%	105.49%	108.04%	104.71%	92.75%	96.67%	100.00%	-
P/NAPS	1.83	1.76	1.75	1.84	2.14	2.39	2.35	-15.31%
YoY %	3.98%	0.57%	-4.89%	-14.02%	-10.46%	1.70%	-	-
Horiz. %	77.87%	74.89%	74.47%	78.30%	91.06%	101.70%	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