[TANJONG] QoQ TTM Result on 31-Jul-2005 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

28-Sep-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Jul-2005 [#2]

Profit Trend

QoQ- 5.04%

YoY- 7.45%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
TTM Result
Revenue	2,000,774	1,965,293	2,250,162	2,533,441	2,765,997	2,952,027	2,928,051	-22.47%
YoY %	1.81%	-12.66%	-11.18%	-8.41%	-6.30%	0.82%	-	-
Horiz. %	68.33%	67.12%	76.85%	86.52%	94.47%	100.82%	100.00%	-
PBT	529,968	501,167	522,538	562,625	544,639	538,666	554,569	-2.98%
YoY %	5.75%	-4.09%	-7.12%	3.30%	1.11%	-2.87%	-	-
Horiz. %	95.56%	90.37%	94.22%	101.45%	98.21%	97.13%	100.00%	-
Tax	-114,462	-129,635	-128,892	-144,221	-143,975	-138,738	-177,365	-25.38%
YoY %	11.70%	-0.58%	10.63%	-0.17%	-3.77%	21.78%	-	-
Horiz. %	64.53%	73.09%	72.67%	81.31%	81.17%	78.22%	100.00%	-
NP	415,506	371,532	393,646	418,404	400,664	399,928	377,204	6.67%
YoY %	11.84%	-5.62%	-5.92%	4.43%	0.18%	6.02%	-	-
Horiz. %	110.15%	98.50%	104.36%	110.92%	106.22%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	417,398	374,494	397,381	420,848	400,664	399,928	377,204	7.00%
YoY %	11.46%	-5.76%	-5.58%	5.04%	0.18%	6.02%	-	-
Horiz. %	110.66%	99.28%	105.35%	111.57%	106.22%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	25.87%	24.67%	25.63%	26.43%	25.76%	31.98%	-
YoY %	-16.51%	4.86%	-3.75%	-3.03%	2.60%	-19.45%	-	-
Horiz. %	67.54%	80.89%	77.14%	80.14%	82.65%	80.55%	100.00%	-
Total Cost	1,585,268	1,593,761	1,856,516	2,115,037	2,365,333	2,552,099	2,550,847	-27.23%
YoY %	-0.53%	-14.15%	-12.22%	-10.58%	-7.32%	0.05%	-	-
Horiz. %	62.15%	62.48%	72.78%	82.92%	92.73%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,867,233	2,790,678	2,532,044	2,487,946	2,484,237	2,353,425	2,368,196	13.63%
YoY %	2.74%	10.21%	1.77%	0.15%	5.56%	-0.62%	-	-
Horiz. %	121.07%	117.84%	106.92%	105.06%	104.90%	99.38%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Dividend
Div	282,277	282,279	298,299	298,164	297,619	281,035	325,216	-9.03%
YoY %	-0.00%	-5.37%	0.05%	0.18%	5.90%	-13.59%	-	-
Horiz. %	86.80%	86.80%	91.72%	91.68%	91.51%	86.41%	100.00%	-
Div Payout %	67.63%	75.38%	75.07%	70.85%	74.28%	70.27%	86.22%	-
YoY %	-10.28%	0.41%	5.96%	-4.62%	5.71%	-18.50%	-	-
Horiz. %	78.44%	87.43%	87.07%	82.17%	86.15%	81.50%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Equity
Net Worth	2,867,233	2,790,678	2,532,044	2,487,946	2,484,237	2,353,425	2,368,196	13.63%
YoY %	2.74%	10.21%	1.77%	0.15%	5.56%	-0.62%	-	-
Horiz. %	121.07%	117.84%	106.92%	105.06%	104.90%	99.38%	100.00%	-
NOSH	403,267	403,277	403,191	403,232	403,285	402,983	402,070	0.19%
YoY %	-0.00%	0.02%	-0.01%	-0.01%	0.07%	0.23%	-	-
Horiz. %	100.30%	100.30%	100.28%	100.29%	100.30%	100.23%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Ratio Analysis
NP Margin	20.77%	18.90%	17.49%	16.52%	14.49%	13.55%	12.88%	-
YoY %	9.89%	8.06%	5.87%	14.01%	6.94%	5.20%	-	-
Horiz. %	161.26%	146.74%	135.79%	128.26%	112.50%	105.20%	100.00%	-
ROE	14.56%	13.42%	15.69%	16.92%	16.13%	16.99%	15.93%	-
YoY %	8.49%	-14.47%	-7.27%	4.90%	-5.06%	6.65%	-	-
Horiz. %	91.40%	84.24%	98.49%	106.21%	101.26%	106.65%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Per Share
RPS	496.14	487.33	558.09	628.28	685.87	732.54	728.24	-22.62%
YoY %	1.81%	-12.68%	-11.17%	-8.40%	-6.37%	0.59%	-	-
Horiz. %	68.13%	66.92%	76.64%	86.27%	94.18%	100.59%	100.00%	-
EPS	103.50	92.86	98.56	104.37	99.35	99.24	93.82	6.78%
YoY %	11.46%	-5.78%	-5.57%	5.05%	0.11%	5.78%	-	-
Horiz. %	110.32%	98.98%	105.05%	111.24%	105.89%	105.78%	100.00%	-
DPS	70.00	70.00	74.00	74.00	74.00	70.00	82.00	-10.03%
YoY %	0.00%	-5.41%	0.00%	0.00%	5.71%	-14.63%	-	-
Horiz. %	85.37%	85.37%	90.24%	90.24%	90.24%	85.37%	100.00%	-
NAPS	7.11	6.92	6.28	6.17	6.16	5.84	5.89	13.41%
YoY %	2.75%	10.19%	1.78%	0.16%	5.48%	-0.85%	-	-
Horiz. %	120.71%	117.49%	106.62%	104.75%	104.58%	99.15%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,232
RPS	496.14	487.34	557.98	628.22	685.89	732.02	726.07	-22.47%
YoY %	1.81%	-12.66%	-11.18%	-8.41%	-6.30%	0.82%	-	-
Horiz. %	68.33%	67.12%	76.85%	86.52%	94.47%	100.82%	100.00%	-
EPS	103.50	92.86	98.54	104.36	99.35	99.17	93.54	6.99%
YoY %	11.46%	-5.76%	-5.58%	5.04%	0.18%	6.02%	-	-
Horiz. %	110.65%	99.27%	105.35%	111.57%	106.21%	106.02%	100.00%	-
DPS	70.00	70.00	73.97	73.94	73.80	69.69	80.64	-9.02%
YoY %	0.00%	-5.37%	0.04%	0.19%	5.90%	-13.58%	-	-
Horiz. %	86.81%	86.81%	91.73%	91.69%	91.52%	86.42%	100.00%	-
NAPS	7.1099	6.9201	6.2788	6.1694	6.1602	5.8358	5.8725	13.63%
YoY %	2.74%	10.21%	1.77%	0.15%	5.56%	-0.62%	-	-
Horiz. %	121.07%	117.84%	106.92%	105.06%	104.90%	99.38%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	-
Price	14.30	14.80	14.70	14.00	8.25	8.25	8.25	-
P/RPS	2.88	3.04	2.63	2.23	1.20	1.13	1.13	86.90%
YoY %	-5.26%	15.59%	17.94%	85.83%	6.19%	0.00%	-	-
Horiz. %	254.87%	269.03%	232.74%	197.35%	106.19%	100.00%	100.00%	-
P/EPS	13.82	15.94	14.91	13.41	8.30	8.31	8.79	35.32%
YoY %	-13.30%	6.91%	11.19%	61.57%	-0.12%	-5.46%	-	-
Horiz. %	157.22%	181.34%	169.62%	152.56%	94.43%	94.54%	100.00%	-
EY	7.24	6.27	6.70	7.45	12.04	12.03	11.37	-26.04%
YoY %	15.47%	-6.42%	-10.07%	-38.12%	0.08%	5.80%	-	-
Horiz. %	63.68%	55.15%	58.93%	65.52%	105.89%	105.80%	100.00%	-
DY	4.90	4.73	5.03	5.29	8.97	8.48	9.94	-37.67%
YoY %	3.59%	-5.96%	-4.91%	-41.03%	5.78%	-14.69%	-	-
Horiz. %	49.30%	47.59%	50.60%	53.22%	90.24%	85.31%	100.00%	-
P/NAPS	2.01	2.14	2.34	2.27	1.34	1.41	1.40	27.35%
YoY %	-6.07%	-8.55%	3.08%	69.40%	-4.96%	0.71%	-	-
Horiz. %	143.57%	152.86%	167.14%	162.14%	95.71%	100.71%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	21/06/06	28/03/06	13/12/05	28/09/05	20/06/05	22/03/05	14/12/04	-
Price	13.10	14.80	15.00	14.50	13.60	8.25	8.25	-
P/RPS	2.64	3.04	2.69	2.31	1.98	1.13	1.13	76.34%
YoY %	-13.16%	13.01%	16.45%	16.67%	75.22%	0.00%	-	-
Horiz. %	233.63%	269.03%	238.05%	204.42%	175.22%	100.00%	100.00%	-
P/EPS	12.66	15.94	15.22	13.89	13.69	8.31	8.79	27.62%
YoY %	-20.58%	4.73%	9.58%	1.46%	64.74%	-5.46%	-	-
Horiz. %	144.03%	181.34%	173.15%	158.02%	155.75%	94.54%	100.00%	-
EY	7.90	6.27	6.57	7.20	7.31	12.03	11.37	-21.60%
YoY %	26.00%	-4.57%	-8.75%	-1.50%	-39.24%	5.80%	-	-
Horiz. %	69.48%	55.15%	57.78%	63.32%	64.29%	105.80%	100.00%	-
DY	5.34	4.73	4.93	5.10	5.44	8.48	9.94	-33.99%
YoY %	12.90%	-4.06%	-3.33%	-6.25%	-35.85%	-14.69%	-	-
Horiz. %	53.72%	47.59%	49.60%	51.31%	54.73%	85.31%	100.00%	-
P/NAPS	1.84	2.14	2.39	2.35	2.21	1.41	1.40	20.04%
YoY %	-14.02%	-10.46%	1.70%	6.33%	56.74%	0.71%	-	-
Horiz. %	131.43%	152.86%	170.71%	167.86%	157.86%	100.71%	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