[TANJONG] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 2.56%
YoY- 23.43%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 3,863,159 3,693,855 3,422,510 3,128,032 2,932,967 2,721,635 2,554,051 31.80%
PBT 747,050 748,836 813,278 912,700 887,350 773,477 779,519 -2.79%
Tax -212,842 -200,260 -141,442 -177,475 -191,789 -195,258 -194,425 6.22%
NP 534,208 548,576 671,836 735,225 695,561 578,219 585,094 -5.89%
-
NP to SH 454,214 463,768 582,649 660,648 644,145 554,458 557,804 -12.81%
-
Tax Rate 28.49% 26.74% 17.39% 19.45% 21.61% 25.24% 24.94% -
Total Cost 3,328,951 3,145,279 2,750,674 2,392,807 2,237,406 2,143,416 1,968,957 41.96%
-
Net Worth 3,975,841 3,705,014 4,136,666 3,987,712 3,754,018 3,677,571 3,504,132 8.79%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 362,867 362,866 405,238 391,134 377,036 362,918 354,851 1.50%
Div Payout % 79.89% 78.24% 69.55% 59.20% 58.53% 65.45% 63.62% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 3,975,841 3,705,014 4,136,666 3,987,712 3,754,018 3,677,571 3,504,132 8.79%
NOSH 403,229 403,157 403,183 403,206 403,224 403,242 403,237 -0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 13.83% 14.85% 19.63% 23.50% 23.72% 21.25% 22.91% -
ROE 11.42% 12.52% 14.08% 16.57% 17.16% 15.08% 15.92% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 958.05 916.23 848.87 775.79 727.38 674.94 633.39 31.80%
EPS 112.64 115.03 144.51 163.85 159.75 137.50 138.33 -12.81%
DPS 90.00 90.00 100.50 97.00 93.50 90.00 88.00 1.51%
NAPS 9.86 9.19 10.26 9.89 9.31 9.12 8.69 8.79%
Adjusted Per Share Value based on latest NOSH - 403,206
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 957.95 915.97 848.69 775.66 727.29 674.89 633.33 31.80%
EPS 112.63 115.00 144.48 163.82 159.73 137.49 138.32 -12.81%
DPS 89.98 89.98 100.49 96.99 93.49 89.99 87.99 1.50%
NAPS 9.859 9.1874 10.2578 9.8884 9.3089 9.1193 8.6893 8.79%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 14.10 13.50 11.80 13.10 16.10 16.10 17.50 -
P/RPS 1.47 1.47 1.39 1.69 2.21 2.39 2.76 -34.31%
P/EPS 12.52 11.74 8.17 8.00 10.08 11.71 12.65 -0.68%
EY 7.99 8.52 12.25 12.51 9.92 8.54 7.90 0.75%
DY 6.38 6.67 8.52 7.40 5.81 5.59 5.03 17.19%
P/NAPS 1.43 1.47 1.15 1.32 1.73 1.77 2.01 -20.32%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 31/03/09 11/12/08 25/09/08 20/06/08 27/03/08 11/12/07 -
Price 13.70 13.80 13.20 12.90 14.20 16.70 17.90 -
P/RPS 1.43 1.51 1.56 1.66 1.95 2.47 2.83 -36.58%
P/EPS 12.16 12.00 9.13 7.87 8.89 12.15 12.94 -4.06%
EY 8.22 8.34 10.95 12.70 11.25 8.23 7.73 4.18%
DY 6.57 6.52 7.61 7.52 6.58 5.39 4.92 21.28%
P/NAPS 1.39 1.50 1.29 1.30 1.53 1.83 2.06 -23.08%

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