[TANJONG] QoQ TTM Result on 31-Jul-2009 [#2]

Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 9.87%
YoY- -24.46%
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 3,865,064 3,898,111 4,019,085 4,020,423 3,863,159 3,693,855 3,422,510 8.46%
PBT 926,149 953,253 932,775 819,322 747,050 748,836 813,278 9.07%
Tax -200,512 -204,713 -269,505 -241,346 -212,842 -200,260 -141,442 26.27%
NP 725,637 748,540 663,270 577,976 534,208 548,576 671,836 5.28%
-
NP to SH 662,599 676,774 579,692 499,056 454,214 463,768 582,649 8.97%
-
Tax Rate 21.65% 21.48% 28.89% 29.46% 28.49% 26.74% 17.39% -
Total Cost 3,139,427 3,149,571 3,355,815 3,442,447 3,328,951 3,145,279 2,750,674 9.23%
-
Net Worth 4,270,649 4,278,925 4,153,717 4,202,471 3,975,841 3,705,014 4,136,666 2.15%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 413,369 403,280 362,900 362,885 362,867 362,866 405,238 1.33%
Div Payout % 62.39% 59.59% 62.60% 72.71% 79.89% 78.24% 69.55% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 4,270,649 4,278,925 4,153,717 4,202,471 3,975,841 3,705,014 4,136,666 2.15%
NOSH 403,271 403,291 403,273 403,308 403,229 403,157 403,183 0.01%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 18.77% 19.20% 16.50% 14.38% 13.83% 14.85% 19.63% -
ROE 15.52% 15.82% 13.96% 11.88% 11.42% 12.52% 14.08% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 958.43 966.57 996.62 996.86 958.05 916.23 848.87 8.45%
EPS 164.31 167.81 143.75 123.74 112.64 115.03 144.51 8.96%
DPS 102.50 100.00 90.00 90.00 90.00 90.00 100.50 1.32%
NAPS 10.59 10.61 10.30 10.42 9.86 9.19 10.26 2.13%
Adjusted Per Share Value based on latest NOSH - 403,308
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 958.43 966.62 996.62 996.95 957.95 915.97 848.69 8.46%
EPS 164.31 167.82 143.75 123.75 112.63 115.00 144.48 8.97%
DPS 102.50 100.00 89.99 89.99 89.98 89.98 100.49 1.33%
NAPS 10.59 10.6105 10.30 10.4209 9.859 9.1874 10.2578 2.15%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 17.88 17.36 15.16 15.20 14.10 13.50 11.80 -
P/RPS 1.87 1.80 1.52 1.52 1.47 1.47 1.39 21.93%
P/EPS 10.88 10.34 10.55 12.28 12.52 11.74 8.17 21.10%
EY 9.19 9.67 9.48 8.14 7.99 8.52 12.25 -17.48%
DY 5.73 5.76 5.94 5.92 6.38 6.67 8.52 -23.29%
P/NAPS 1.69 1.64 1.47 1.46 1.43 1.47 1.15 29.34%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 11/12/09 30/09/09 29/06/09 31/03/09 11/12/08 -
Price 17.44 17.74 16.44 15.00 13.70 13.80 13.20 -
P/RPS 1.82 1.84 1.65 1.50 1.43 1.51 1.56 10.85%
P/EPS 10.61 10.57 11.44 12.12 12.16 12.00 9.13 10.56%
EY 9.42 9.46 8.74 8.25 8.22 8.34 10.95 -9.57%
DY 5.88 5.64 5.47 6.00 6.57 6.52 7.61 -15.83%
P/NAPS 1.65 1.67 1.60 1.44 1.39 1.50 1.29 17.88%

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