[TANJONG] QoQ TTM Result on 30-Apr-2007 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

25-Jun-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

30-Apr-2007 [#1]

Profit Trend

QoQ- -3.08%

YoY- 18.31%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
TTM Result
Revenue	2,721,635	2,554,051	2,531,009	2,482,452	2,437,339	2,295,524	2,091,769	19.12%
YoY %	6.56%	0.91%	1.96%	1.85%	6.18%	9.74%	-	-
Horiz. %	130.11%	122.10%	121.00%	118.68%	116.52%	109.74%	100.00%	-
PBT	773,477	779,519	748,157	689,668	688,246	567,049	476,470	38.00%
YoY %	-0.78%	4.19%	8.48%	0.21%	21.37%	19.01%	-	-
Horiz. %	162.33%	163.60%	157.02%	144.75%	144.45%	119.01%	100.00%	-
Tax	-195,258	-194,425	-184,408	-167,596	-151,457	-115,998	-95,533	60.84%
YoY %	-0.43%	-5.43%	-10.03%	-10.66%	-30.57%	-21.42%	-	-
Horiz. %	204.39%	203.52%	193.03%	175.43%	158.54%	121.42%	100.00%	-
NP	578,219	585,094	563,749	522,072	536,789	451,051	380,937	31.97%
YoY %	-1.18%	3.79%	7.98%	-2.74%	19.01%	18.41%	-	-
Horiz. %	151.79%	153.59%	147.99%	137.05%	140.91%	118.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	554,458	557,804	535,236	493,818	509,527	444,574	378,420	28.91%
YoY %	-0.60%	4.22%	8.39%	-3.08%	14.61%	17.48%	-	-
Horiz. %	146.52%	147.40%	141.44%	130.49%	134.65%	117.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	24.94%	24.65%	24.30%	22.01%	20.46%	20.05%	-
YoY %	1.20%	1.18%	1.44%	10.40%	7.58%	2.04%	-	-
Horiz. %	125.89%	124.39%	122.94%	121.20%	109.78%	102.04%	100.00%	-
Total Cost	2,143,416	1,968,957	1,967,260	1,960,380	1,900,550	1,844,473	1,710,832	16.16%
YoY %	8.86%	0.09%	0.35%	3.15%	3.04%	7.81%	-	-
Horiz. %	125.29%	115.09%	114.99%	114.59%	111.09%	107.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	2,972,118	2,928,014	16.36%
YoY %	4.95%	1.50%	1.45%	2.17%	12.07%	1.51%	-	-
Horiz. %	125.60%	119.68%	117.90%	116.22%	113.75%	101.51%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	362,918	354,851	346,790	338,725	330,670	282,296	282,286	18.18%
YoY %	2.27%	2.32%	2.38%	2.44%	17.14%	0.00%	-	-
Horiz. %	128.56%	125.71%	122.85%	119.99%	117.14%	100.00%	100.00%	-
Div Payout %	65.45%	63.62%	64.79%	68.59%	64.90%	63.50%	74.60%	-
YoY %	2.88%	-1.81%	-5.54%	5.69%	2.20%	-14.88%	-	-
Horiz. %	87.73%	85.28%	86.85%	91.94%	87.00%	85.12%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	2,972,118	2,928,014	16.36%
YoY %	4.95%	1.50%	1.45%	2.17%	12.07%	1.51%	-	-
Horiz. %	125.60%	119.68%	117.90%	116.22%	113.75%	101.51%	100.00%	-
NOSH	403,242	403,237	403,302	403,188	403,237	403,272	403,307	-0.01%
YoY %	0.00%	-0.02%	0.03%	-0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.98%	99.98%	100.00%	99.97%	99.98%	99.99%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	21.25%	22.91%	22.27%	21.03%	22.02%	19.65%	18.21%	-
YoY %	-7.25%	2.87%	5.90%	-4.50%	12.06%	7.91%	-	-
Horiz. %	116.69%	125.81%	122.30%	115.49%	120.92%	107.91%	100.00%	-
ROE	15.08%	15.92%	15.50%	14.51%	15.30%	14.96%	12.92%	-
YoY %	-5.28%	2.71%	6.82%	-5.16%	2.27%	15.79%	-	-
Horiz. %	116.72%	123.22%	119.97%	112.31%	118.42%	115.79%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	674.94	633.39	627.57	615.71	604.44	569.22	518.65	19.13%
YoY %	6.56%	0.93%	1.93%	1.86%	6.19%	9.75%	-	-
Horiz. %	130.13%	122.12%	121.00%	118.71%	116.54%	109.75%	100.00%	-
EPS	137.50	138.33	132.71	122.48	126.36	110.24	93.83	28.92%
YoY %	-0.60%	4.23%	8.35%	-3.07%	14.62%	17.49%	-	-
Horiz. %	146.54%	147.43%	141.44%	130.53%	134.67%	117.49%	100.00%	-
DPS	90.00	88.00	86.00	84.00	82.00	70.00	70.00	18.18%
YoY %	2.27%	2.33%	2.38%	2.44%	17.14%	0.00%	-	-
Horiz. %	128.57%	125.71%	122.86%	120.00%	117.14%	100.00%	100.00%	-
NAPS	9.12	8.69	8.56	8.44	8.26	7.37	7.26	16.37%
YoY %	4.95%	1.52%	1.42%	2.18%	12.08%	1.52%	-	-
Horiz. %	125.62%	119.70%	117.91%	116.25%	113.77%	101.52%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 403,188
RPS	674.89	633.33	627.62	615.58	604.39	569.22	518.70	19.12%
YoY %	6.56%	0.91%	1.96%	1.85%	6.18%	9.74%	-	-
Horiz. %	130.11%	122.10%	121.00%	118.68%	116.52%	109.74%	100.00%	-
EPS	137.49	138.32	132.72	122.45	126.35	110.24	93.84	28.90%
YoY %	-0.60%	4.22%	8.39%	-3.09%	14.61%	17.48%	-	-
Horiz. %	146.52%	147.40%	141.43%	130.49%	134.64%	117.48%	100.00%	-
DPS	89.99	87.99	85.99	83.99	82.00	70.00	70.00	18.17%
YoY %	2.27%	2.33%	2.38%	2.43%	17.14%	0.00%	-	-
Horiz. %	128.56%	125.70%	122.84%	119.99%	117.14%	100.00%	100.00%	-
NAPS	9.1193	8.6893	8.5606	8.4383	8.2593	7.37	7.2606	16.36%
YoY %	4.95%	1.50%	1.45%	2.17%	12.07%	1.51%	-	-
Horiz. %	125.60%	119.68%	117.90%	116.22%	113.76%	101.51%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	16.10	17.50	17.70	16.80	14.80	12.10	13.80	-
P/RPS	2.39	2.76	2.82	2.73	2.45	2.13	2.66	-6.86%
YoY %	-13.41%	-2.13%	3.30%	11.43%	15.02%	-19.92%	-	-
Horiz. %	89.85%	103.76%	106.02%	102.63%	92.11%	80.08%	100.00%	-
P/EPS	11.71	12.65	13.34	13.72	11.71	10.98	14.71	-14.07%
YoY %	-7.43%	-5.17%	-2.77%	17.16%	6.65%	-25.36%	-	-
Horiz. %	79.61%	86.00%	90.69%	93.27%	79.61%	74.64%	100.00%	-
EY	8.54	7.90	7.50	7.29	8.54	9.11	6.80	16.35%
YoY %	8.10%	5.33%	2.88%	-14.64%	-6.26%	33.97%	-	-
Horiz. %	125.59%	116.18%	110.29%	107.21%	125.59%	133.97%	100.00%	-
DY	5.59	5.03	4.86	5.00	5.54	5.79	5.07	6.70%
YoY %	11.13%	3.50%	-2.80%	-9.75%	-4.32%	14.20%	-	-
Horiz. %	110.26%	99.21%	95.86%	98.62%	109.27%	114.20%	100.00%	-
P/NAPS	1.77	2.01	2.07	1.99	1.79	1.64	1.90	-4.60%
YoY %	-11.94%	-2.90%	4.02%	11.17%	9.15%	-13.68%	-	-
Horiz. %	93.16%	105.79%	108.95%	104.74%	94.21%	86.32%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	15/12/06	27/09/06	-
Price	16.70	17.90	18.40	19.10	15.10	13.00	12.70	-
P/RPS	2.47	2.83	2.93	3.10	2.50	2.28	2.45	0.54%
YoY %	-12.72%	-3.41%	-5.48%	24.00%	9.65%	-6.94%	-	-
Horiz. %	100.82%	115.51%	119.59%	126.53%	102.04%	93.06%	100.00%	-
P/EPS	12.15	12.94	13.86	15.59	11.95	11.79	13.54	-6.94%
YoY %	-6.11%	-6.64%	-11.10%	30.46%	1.36%	-12.92%	-	-
Horiz. %	89.73%	95.57%	102.36%	115.14%	88.26%	87.08%	100.00%	-
EY	8.23	7.73	7.21	6.41	8.37	8.48	7.39	7.41%
YoY %	6.47%	7.21%	12.48%	-23.42%	-1.30%	14.75%	-	-
Horiz. %	111.37%	104.60%	97.56%	86.74%	113.26%	114.75%	100.00%	-
DY	5.39	4.92	4.67	4.40	5.43	5.38	5.51	-1.45%
YoY %	9.55%	5.35%	6.14%	-18.97%	0.93%	-2.36%	-	-
Horiz. %	97.82%	89.29%	84.75%	79.85%	98.55%	97.64%	100.00%	-
P/NAPS	1.83	2.06	2.15	2.26	1.83	1.76	1.75	3.01%
YoY %	-11.17%	-4.19%	-4.87%	23.50%	3.98%	0.57%	-	-
Horiz. %	104.57%	117.71%	122.86%	129.14%	104.57%	100.57%	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