[TANJONG] QoQ TTM Result on 30-Apr-2009 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

29-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

30-Apr-2009 [#1]

Profit Trend

QoQ- -2.06%

YoY- -29.49%

Quarter Report

TplcAnn 1QtrFY10_Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	3,898,111	4,019,085	4,020,423	3,863,159	3,693,855	3,422,510	3,128,032	15.75%
YoY %	-3.01%	-0.03%	4.07%	4.58%	7.93%	9.41%	-	-
Horiz. %	124.62%	128.49%	128.53%	123.50%	118.09%	109.41%	100.00%	-
PBT	953,253	932,775	819,322	747,050	748,836	813,278	912,700	2.93%
YoY %	2.20%	13.85%	9.67%	-0.24%	-7.92%	-10.89%	-	-
Horiz. %	104.44%	102.20%	89.77%	81.85%	82.05%	89.11%	100.00%	-
Tax	-204,713	-269,505	-241,346	-212,842	-200,260	-141,442	-177,475	9.95%
YoY %	24.04%	-11.67%	-13.39%	-6.28%	-41.58%	20.30%	-	-
Horiz. %	115.35%	151.86%	135.99%	119.93%	112.84%	79.70%	100.00%	-
NP	748,540	663,270	577,976	534,208	548,576	671,836	735,225	1.20%
YoY %	12.86%	14.76%	8.19%	-2.62%	-18.35%	-8.62%	-	-
Horiz. %	101.81%	90.21%	78.61%	72.66%	74.61%	91.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	676,774	579,692	499,056	454,214	463,768	582,649	660,648	1.61%
YoY %	16.75%	16.16%	9.87%	-2.06%	-20.40%	-11.81%	-	-
Horiz. %	102.44%	87.75%	75.54%	68.75%	70.20%	88.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.48%	28.89%	29.46%	28.49%	26.74%	17.39%	19.45%	-
YoY %	-25.65%	-1.93%	3.40%	6.54%	53.77%	-10.59%	-	-
Horiz. %	110.44%	148.53%	151.47%	146.48%	137.48%	89.41%	100.00%	-
Total Cost	3,149,571	3,355,815	3,442,447	3,328,951	3,145,279	2,750,674	2,392,807	20.04%
YoY %	-6.15%	-2.52%	3.41%	5.84%	14.35%	14.96%	-	-
Horiz. %	131.63%	140.25%	143.87%	139.12%	131.45%	114.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,278,925	4,153,717	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	4.79%
YoY %	3.01%	-1.16%	5.70%	7.31%	-10.43%	3.74%	-	-
Horiz. %	107.30%	104.16%	105.39%	99.70%	92.91%	103.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	403,280	362,900	362,885	362,867	362,866	405,238	391,134	2.05%
YoY %	11.13%	0.00%	0.00%	0.00%	-10.46%	3.61%	-	-
Horiz. %	103.11%	92.78%	92.78%	92.77%	92.77%	103.61%	100.00%	-
Div Payout %	59.59%	62.60%	72.71%	79.89%	78.24%	69.55%	59.20%	-
YoY %	-4.81%	-13.90%	-8.99%	2.11%	12.49%	17.48%	-	-
Horiz. %	100.66%	105.74%	122.82%	134.95%	132.16%	117.48%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	4,278,925	4,153,717	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	4.79%
YoY %	3.01%	-1.16%	5.70%	7.31%	-10.43%	3.74%	-	-
Horiz. %	107.30%	104.16%	105.39%	99.70%	92.91%	103.74%	100.00%	-
NOSH	403,291	403,273	403,308	403,229	403,157	403,183	403,206	0.01%
YoY %	0.00%	-0.01%	0.02%	0.02%	-0.01%	-0.01%	-	-
Horiz. %	100.02%	100.02%	100.03%	100.01%	99.99%	99.99%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	19.20%	16.50%	14.38%	13.83%	14.85%	19.63%	23.50%	-
YoY %	16.36%	14.74%	3.98%	-6.87%	-24.35%	-16.47%	-	-
Horiz. %	81.70%	70.21%	61.19%	58.85%	63.19%	83.53%	100.00%	-
ROE	15.82%	13.96%	11.88%	11.42%	12.52%	14.08%	16.57%	-
YoY %	13.32%	17.51%	4.03%	-8.79%	-11.08%	-15.03%	-	-
Horiz. %	95.47%	84.25%	71.70%	68.92%	75.56%	84.97%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	966.57	996.62	996.86	958.05	916.23	848.87	775.79	15.74%
YoY %	-3.02%	-0.02%	4.05%	4.56%	7.94%	9.42%	-	-
Horiz. %	124.59%	128.47%	128.50%	123.49%	118.10%	109.42%	100.00%	-
EPS	167.81	143.75	123.74	112.64	115.03	144.51	163.85	1.60%
YoY %	16.74%	16.17%	9.85%	-2.08%	-20.40%	-11.80%	-	-
Horiz. %	102.42%	87.73%	75.52%	68.75%	70.20%	88.20%	100.00%	-
DPS	100.00	90.00	90.00	90.00	90.00	100.50	97.00	2.04%
YoY %	11.11%	0.00%	0.00%	0.00%	-10.45%	3.61%	-	-
Horiz. %	103.09%	92.78%	92.78%	92.78%	92.78%	103.61%	100.00%	-
NAPS	10.61	10.30	10.42	9.86	9.19	10.26	9.89	4.78%
YoY %	3.01%	-1.15%	5.68%	7.29%	-10.43%	3.74%	-	-
Horiz. %	107.28%	104.15%	105.36%	99.70%	92.92%	103.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,229
RPS	966.62	996.62	996.95	957.95	915.97	848.69	775.66	15.75%
YoY %	-3.01%	-0.03%	4.07%	4.58%	7.93%	9.42%	-	-
Horiz. %	124.62%	128.49%	128.53%	123.50%	118.09%	109.42%	100.00%	-
EPS	167.82	143.75	123.75	112.63	115.00	144.48	163.82	1.61%
YoY %	16.74%	16.16%	9.87%	-2.06%	-20.40%	-11.81%	-	-
Horiz. %	102.44%	87.75%	75.54%	68.75%	70.20%	88.19%	100.00%	-
DPS	100.00	89.99	89.99	89.98	89.98	100.49	96.99	2.05%
YoY %	11.12%	0.00%	0.01%	0.00%	-10.46%	3.61%	-	-
Horiz. %	103.10%	92.78%	92.78%	92.77%	92.77%	103.61%	100.00%	-
NAPS	10.6105	10.30	10.4209	9.859	9.1874	10.2578	9.8884	4.79%
YoY %	3.01%	-1.16%	5.70%	7.31%	-10.43%	3.74%	-	-
Horiz. %	107.30%	104.16%	105.39%	99.70%	92.91%	103.74%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	17.36	15.16	15.20	14.10	13.50	11.80	13.10	-
P/RPS	1.80	1.52	1.52	1.47	1.47	1.39	1.69	4.28%
YoY %	18.42%	0.00%	3.40%	0.00%	5.76%	-17.75%	-	-
Horiz. %	106.51%	89.94%	89.94%	86.98%	86.98%	82.25%	100.00%	-
P/EPS	10.34	10.55	12.28	12.52	11.74	8.17	8.00	18.59%
YoY %	-1.99%	-14.09%	-1.92%	6.64%	43.70%	2.12%	-	-
Horiz. %	129.25%	131.88%	153.50%	156.50%	146.75%	102.12%	100.00%	-
EY	9.67	9.48	8.14	7.99	8.52	12.25	12.51	-15.73%
YoY %	2.00%	16.46%	1.88%	-6.22%	-30.45%	-2.08%	-	-
Horiz. %	77.30%	75.78%	65.07%	63.87%	68.11%	97.92%	100.00%	-
DY	5.76	5.94	5.92	6.38	6.67	8.52	7.40	-15.34%
YoY %	-3.03%	0.34%	-7.21%	-4.35%	-21.71%	15.14%	-	-
Horiz. %	77.84%	80.27%	80.00%	86.22%	90.14%	115.14%	100.00%	-
P/NAPS	1.64	1.47	1.46	1.43	1.47	1.15	1.32	15.52%
YoY %	11.56%	0.68%	2.10%	-2.72%	27.83%	-12.88%	-	-
Horiz. %	124.24%	111.36%	110.61%	108.33%	111.36%	87.12%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	24/03/10	11/12/09	30/09/09	29/06/09	31/03/09	11/12/08	25/09/08	-
Price	17.74	16.44	15.00	13.70	13.80	13.20	12.90	-
P/RPS	1.84	1.65	1.50	1.43	1.51	1.56	1.66	7.08%
YoY %	11.52%	10.00%	4.90%	-5.30%	-3.21%	-6.02%	-	-
Horiz. %	110.84%	99.40%	90.36%	86.14%	90.96%	93.98%	100.00%	-
P/EPS	10.57	11.44	12.12	12.16	12.00	9.13	7.87	21.66%
YoY %	-7.60%	-5.61%	-0.33%	1.33%	31.43%	16.01%	-	-
Horiz. %	134.31%	145.36%	154.00%	154.51%	152.48%	116.01%	100.00%	-
EY	9.46	8.74	8.25	8.22	8.34	10.95	12.70	-17.78%
YoY %	8.24%	5.94%	0.36%	-1.44%	-23.84%	-13.78%	-	-
Horiz. %	74.49%	68.82%	64.96%	64.72%	65.67%	86.22%	100.00%	-
DY	5.64	5.47	6.00	6.57	6.52	7.61	7.52	-17.40%
YoY %	3.11%	-8.83%	-8.68%	0.77%	-14.32%	1.20%	-	-
Horiz. %	75.00%	72.74%	79.79%	87.37%	86.70%	101.20%	100.00%	-
P/NAPS	1.67	1.60	1.44	1.39	1.50	1.29	1.30	18.11%
YoY %	4.37%	11.11%	3.60%	-7.33%	16.28%	-0.77%	-	-
Horiz. %	128.46%	123.08%	110.77%	106.92%	115.38%	99.23%	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