[TANJONG] QoQ TTM Result on 31-Jan-2008 [#4]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

27-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jan-2008 [#4]

Profit Trend

QoQ- -0.6%

YoY- 8.82%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
TTM Result
Revenue	3,422,510	3,128,032	2,932,967	2,721,635	2,554,051	2,531,009	2,482,452	23.75%
YoY %	9.41%	6.65%	7.76%	6.56%	0.91%	1.96%	-	-
Horiz. %	137.87%	126.01%	118.15%	109.63%	102.88%	101.96%	100.00%	-
PBT	813,278	912,700	887,350	773,477	779,519	748,157	689,668	11.56%
YoY %	-10.89%	2.86%	14.72%	-0.78%	4.19%	8.48%	-	-
Horiz. %	117.92%	132.34%	128.66%	112.15%	113.03%	108.48%	100.00%	-
Tax	-141,442	-177,475	-191,789	-195,258	-194,425	-184,408	-167,596	-10.64%
YoY %	20.30%	7.46%	1.78%	-0.43%	-5.43%	-10.03%	-	-
Horiz. %	84.39%	105.89%	114.44%	116.51%	116.01%	110.03%	100.00%	-
NP	671,836	735,225	695,561	578,219	585,094	563,749	522,072	18.21%
YoY %	-8.62%	5.70%	20.29%	-1.18%	3.79%	7.98%	-	-
Horiz. %	128.69%	140.83%	133.23%	110.75%	112.07%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	582,649	660,648	644,145	554,458	557,804	535,236	493,818	11.60%
YoY %	-11.81%	2.56%	16.18%	-0.60%	4.22%	8.39%	-	-
Horiz. %	117.99%	133.78%	130.44%	112.28%	112.96%	108.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.39%	19.45%	21.61%	25.24%	24.94%	24.65%	24.30%	-
YoY %	-10.59%	-10.00%	-14.38%	1.20%	1.18%	1.44%	-	-
Horiz. %	71.56%	80.04%	88.93%	103.87%	102.63%	101.44%	100.00%	-
Total Cost	2,750,674	2,392,807	2,237,406	2,143,416	1,968,957	1,967,260	1,960,380	25.20%
YoY %	14.96%	6.95%	4.39%	8.86%	0.09%	0.35%	-	-
Horiz. %	140.31%	122.06%	114.13%	109.34%	100.44%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,136,666	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.50%	1.45%	-	-
Horiz. %	121.56%	117.19%	110.32%	108.07%	102.97%	101.45%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	405,238	391,134	377,036	362,918	354,851	346,790	338,725	12.63%
YoY %	3.61%	3.74%	3.89%	2.27%	2.32%	2.38%	-	-
Horiz. %	119.64%	115.47%	111.31%	107.14%	104.76%	102.38%	100.00%	-
Div Payout %	69.55%	59.20%	58.53%	65.45%	63.62%	64.79%	68.59%	-
YoY %	17.48%	1.14%	-10.57%	2.88%	-1.81%	-5.54%	-	-
Horiz. %	101.40%	86.31%	85.33%	95.42%	92.75%	94.46%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	4,136,666	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.50%	1.45%	-	-
Horiz. %	121.56%	117.19%	110.32%	108.07%	102.97%	101.45%	100.00%	-
NOSH	403,183	403,206	403,224	403,242	403,237	403,302	403,188	-0.00%
YoY %	-0.01%	-0.00%	-0.00%	0.00%	-0.02%	0.03%	-	-
Horiz. %	100.00%	100.00%	100.01%	100.01%	100.01%	100.03%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	19.63%	23.50%	23.72%	21.25%	22.91%	22.27%	21.03%	-
YoY %	-16.47%	-0.93%	11.62%	-7.25%	2.87%	5.90%	-	-
Horiz. %	93.34%	111.75%	112.79%	101.05%	108.94%	105.90%	100.00%	-
ROE	14.08%	16.57%	17.16%	15.08%	15.92%	15.50%	14.51%	-
YoY %	-15.03%	-3.44%	13.79%	-5.28%	2.71%	6.82%	-	-
Horiz. %	97.04%	114.20%	118.26%	103.93%	109.72%	106.82%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	848.87	775.79	727.38	674.94	633.39	627.57	615.71	23.75%
YoY %	9.42%	6.66%	7.77%	6.56%	0.93%	1.93%	-	-
Horiz. %	137.87%	126.00%	118.14%	109.62%	102.87%	101.93%	100.00%	-
EPS	144.51	163.85	159.75	137.50	138.33	132.71	122.48	11.60%
YoY %	-11.80%	2.57%	16.18%	-0.60%	4.23%	8.35%	-	-
Horiz. %	117.99%	133.78%	130.43%	112.26%	112.94%	108.35%	100.00%	-
DPS	100.50	97.00	93.50	90.00	88.00	86.00	84.00	12.63%
YoY %	3.61%	3.74%	3.89%	2.27%	2.33%	2.38%	-	-
Horiz. %	119.64%	115.48%	111.31%	107.14%	104.76%	102.38%	100.00%	-
NAPS	10.26	9.89	9.31	9.12	8.69	8.56	8.44	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.52%	1.42%	-	-
Horiz. %	121.56%	117.18%	110.31%	108.06%	102.96%	101.42%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 403,242
RPS	848.69	775.66	727.29	674.89	633.33	627.62	615.58	23.75%
YoY %	9.42%	6.65%	7.76%	6.56%	0.91%	1.96%	-	-
Horiz. %	137.87%	126.00%	118.15%	109.63%	102.88%	101.96%	100.00%	-
EPS	144.48	163.82	159.73	137.49	138.32	132.72	122.45	11.60%
YoY %	-11.81%	2.56%	16.18%	-0.60%	4.22%	8.39%	-	-
Horiz. %	117.99%	133.79%	130.45%	112.28%	112.96%	108.39%	100.00%	-
DPS	100.49	96.99	93.49	89.99	87.99	85.99	83.99	12.64%
YoY %	3.61%	3.74%	3.89%	2.27%	2.33%	2.38%	-	-
Horiz. %	119.65%	115.48%	111.31%	107.14%	104.76%	102.38%	100.00%	-
NAPS	10.2578	9.8884	9.3089	9.1193	8.6893	8.5606	8.4383	13.83%
YoY %	3.74%	6.23%	2.08%	4.95%	1.50%	1.45%	-	-
Horiz. %	121.56%	117.18%	110.32%	108.07%	102.97%	101.45%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	11.80	13.10	16.10	16.10	17.50	17.70	16.80	-
P/RPS	1.39	1.69	2.21	2.39	2.76	2.82	2.73	-36.10%
YoY %	-17.75%	-23.53%	-7.53%	-13.41%	-2.13%	3.30%	-	-
Horiz. %	50.92%	61.90%	80.95%	87.55%	101.10%	103.30%	100.00%	-
P/EPS	8.17	8.00	10.08	11.71	12.65	13.34	13.72	-29.10%
YoY %	2.12%	-20.63%	-13.92%	-7.43%	-5.17%	-2.77%	-	-
Horiz. %	59.55%	58.31%	73.47%	85.35%	92.20%	97.23%	100.00%	-
EY	12.25	12.51	9.92	8.54	7.90	7.50	7.29	41.12%
YoY %	-2.08%	26.11%	16.16%	8.10%	5.33%	2.88%	-	-
Horiz. %	168.04%	171.60%	136.08%	117.15%	108.37%	102.88%	100.00%	-
DY	8.52	7.40	5.81	5.59	5.03	4.86	5.00	42.43%
YoY %	15.14%	27.37%	3.94%	11.13%	3.50%	-2.80%	-	-
Horiz. %	170.40%	148.00%	116.20%	111.80%	100.60%	97.20%	100.00%	-
P/NAPS	1.15	1.32	1.73	1.77	2.01	2.07	1.99	-30.50%
YoY %	-12.88%	-23.70%	-2.26%	-11.94%	-2.90%	4.02%	-	-
Horiz. %	57.79%	66.33%	86.93%	88.94%	101.01%	104.02%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	11/12/08	25/09/08	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	-
Price	13.20	12.90	14.20	16.70	17.90	18.40	19.10	-
P/RPS	1.56	1.66	1.95	2.47	2.83	2.93	3.10	-36.60%
YoY %	-6.02%	-14.87%	-21.05%	-12.72%	-3.41%	-5.48%	-	-
Horiz. %	50.32%	53.55%	62.90%	79.68%	91.29%	94.52%	100.00%	-
P/EPS	9.13	7.87	8.89	12.15	12.94	13.86	15.59	-29.88%
YoY %	16.01%	-11.47%	-26.83%	-6.11%	-6.64%	-11.10%	-	-
Horiz. %	58.56%	50.48%	57.02%	77.93%	83.00%	88.90%	100.00%	-
EY	10.95	12.70	11.25	8.23	7.73	7.21	6.41	42.67%
YoY %	-13.78%	12.89%	36.70%	6.47%	7.21%	12.48%	-	-
Horiz. %	170.83%	198.13%	175.51%	128.39%	120.59%	112.48%	100.00%	-
DY	7.61	7.52	6.58	5.39	4.92	4.67	4.40	43.84%
YoY %	1.20%	14.29%	22.08%	9.55%	5.35%	6.14%	-	-
Horiz. %	172.95%	170.91%	149.55%	122.50%	111.82%	106.14%	100.00%	-
P/NAPS	1.29	1.30	1.53	1.83	2.06	2.15	2.26	-31.07%
YoY %	-0.77%	-15.03%	-16.39%	-11.17%	-4.19%	-4.87%	-	-
Horiz. %	57.08%	57.52%	67.70%	80.97%	91.15%	95.13%	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