[TANJONG] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -20.4%
YoY- -16.36%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 4,019,085 4,020,423 3,863,159 3,693,855 3,422,510 3,128,032 2,932,967 23.30%
PBT 932,775 819,322 747,050 748,836 813,278 912,700 887,350 3.37%
Tax -269,505 -241,346 -212,842 -200,260 -141,442 -177,475 -191,789 25.37%
NP 663,270 577,976 534,208 548,576 671,836 735,225 695,561 -3.11%
-
NP to SH 579,692 499,056 454,214 463,768 582,649 660,648 644,145 -6.76%
-
Tax Rate 28.89% 29.46% 28.49% 26.74% 17.39% 19.45% 21.61% -
Total Cost 3,355,815 3,442,447 3,328,951 3,145,279 2,750,674 2,392,807 2,237,406 30.93%
-
Net Worth 4,153,717 4,202,471 3,975,841 3,705,014 4,136,666 3,987,712 3,754,018 6.95%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 362,900 362,885 362,867 362,866 405,238 391,134 377,036 -2.50%
Div Payout % 62.60% 72.71% 79.89% 78.24% 69.55% 59.20% 58.53% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 4,153,717 4,202,471 3,975,841 3,705,014 4,136,666 3,987,712 3,754,018 6.95%
NOSH 403,273 403,308 403,229 403,157 403,183 403,206 403,224 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 16.50% 14.38% 13.83% 14.85% 19.63% 23.50% 23.72% -
ROE 13.96% 11.88% 11.42% 12.52% 14.08% 16.57% 17.16% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 996.62 996.86 958.05 916.23 848.87 775.79 727.38 23.29%
EPS 143.75 123.74 112.64 115.03 144.51 163.85 159.75 -6.77%
DPS 90.00 90.00 90.00 90.00 100.50 97.00 93.50 -2.50%
NAPS 10.30 10.42 9.86 9.19 10.26 9.89 9.31 6.94%
Adjusted Per Share Value based on latest NOSH - 403,157
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 996.62 996.95 957.95 915.97 848.69 775.66 727.29 23.30%
EPS 143.75 123.75 112.63 115.00 144.48 163.82 159.73 -6.76%
DPS 89.99 89.99 89.98 89.98 100.49 96.99 93.49 -2.50%
NAPS 10.30 10.4209 9.859 9.1874 10.2578 9.8884 9.3089 6.95%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 15.16 15.20 14.10 13.50 11.80 13.10 16.10 -
P/RPS 1.52 1.52 1.47 1.47 1.39 1.69 2.21 -22.02%
P/EPS 10.55 12.28 12.52 11.74 8.17 8.00 10.08 3.07%
EY 9.48 8.14 7.99 8.52 12.25 12.51 9.92 -2.97%
DY 5.94 5.92 6.38 6.67 8.52 7.40 5.81 1.48%
P/NAPS 1.47 1.46 1.43 1.47 1.15 1.32 1.73 -10.26%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 11/12/09 30/09/09 29/06/09 31/03/09 11/12/08 25/09/08 20/06/08 -
Price 16.44 15.00 13.70 13.80 13.20 12.90 14.20 -
P/RPS 1.65 1.50 1.43 1.51 1.56 1.66 1.95 -10.51%
P/EPS 11.44 12.12 12.16 12.00 9.13 7.87 8.89 18.25%
EY 8.74 8.25 8.22 8.34 10.95 12.70 11.25 -15.45%
DY 5.47 6.00 6.57 6.52 7.61 7.52 6.58 -11.55%
P/NAPS 1.60 1.44 1.39 1.50 1.29 1.30 1.53 3.01%

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
Post a Comment