[TANJONG] QoQ TTM Result on 31-Oct-2007 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Oct-2007 [#3]

Profit Trend

QoQ- 4.22%

YoY- 25.47%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
TTM Result
Revenue	3,128,032	2,932,967	2,721,635	2,554,051	2,531,009	2,482,452	2,437,339	18.11%
YoY %	6.65%	7.76%	6.56%	0.91%	1.96%	1.85%	-	-
Horiz. %	128.34%	120.33%	111.66%	104.79%	103.84%	101.85%	100.00%	-
PBT	912,700	887,350	773,477	779,519	748,157	689,668	688,246	20.72%
YoY %	2.86%	14.72%	-0.78%	4.19%	8.48%	0.21%	-	-
Horiz. %	132.61%	128.93%	112.38%	113.26%	108.70%	100.21%	100.00%	-
Tax	-177,475	-191,789	-195,258	-194,425	-184,408	-167,596	-151,457	11.15%
YoY %	7.46%	1.78%	-0.43%	-5.43%	-10.03%	-10.66%	-	-
Horiz. %	117.18%	126.63%	128.92%	128.37%	121.76%	110.66%	100.00%	-
NP	735,225	695,561	578,219	585,094	563,749	522,072	536,789	23.35%
YoY %	5.70%	20.29%	-1.18%	3.79%	7.98%	-2.74%	-	-
Horiz. %	136.97%	129.58%	107.72%	109.00%	105.02%	97.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	660,648	644,145	554,458	557,804	535,236	493,818	509,527	18.92%
YoY %	2.56%	16.18%	-0.60%	4.22%	8.39%	-3.08%	-	-
Horiz. %	129.66%	126.42%	108.82%	109.47%	105.05%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.45%	21.61%	25.24%	24.94%	24.65%	24.30%	22.01%	-
YoY %	-10.00%	-14.38%	1.20%	1.18%	1.44%	10.40%	-	-
Horiz. %	88.37%	98.18%	114.68%	113.31%	111.99%	110.40%	100.00%	-
Total Cost	2,392,807	2,237,406	2,143,416	1,968,957	1,967,260	1,960,380	1,900,550	16.61%
YoY %	6.95%	4.39%	8.86%	0.09%	0.35%	3.15%	-	-
Horiz. %	125.90%	117.72%	112.78%	103.60%	103.51%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	12.76%
YoY %	6.23%	2.08%	4.95%	1.50%	1.45%	2.17%	-	-
Horiz. %	119.72%	112.71%	110.41%	105.21%	103.65%	102.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	391,134	377,036	362,918	354,851	346,790	338,725	330,670	11.85%
YoY %	3.74%	3.89%	2.27%	2.32%	2.38%	2.44%	-	-
Horiz. %	118.29%	114.02%	109.75%	107.31%	104.87%	102.44%	100.00%	-
Div Payout %	59.20%	58.53%	65.45%	63.62%	64.79%	68.59%	64.90%	-
YoY %	1.14%	-10.57%	2.88%	-1.81%	-5.54%	5.69%	-	-
Horiz. %	91.22%	90.18%	100.85%	98.03%	99.83%	105.69%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	3,987,712	3,754,018	3,677,571	3,504,132	3,452,265	3,402,909	3,330,740	12.76%
YoY %	6.23%	2.08%	4.95%	1.50%	1.45%	2.17%	-	-
Horiz. %	119.72%	112.71%	110.41%	105.21%	103.65%	102.17%	100.00%	-
NOSH	403,206	403,224	403,242	403,237	403,302	403,188	403,237	-0.00%
YoY %	-0.00%	-0.00%	0.00%	-0.02%	0.03%	-0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.00%	100.02%	99.99%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	23.50%	23.72%	21.25%	22.91%	22.27%	21.03%	22.02%	-
YoY %	-0.93%	11.62%	-7.25%	2.87%	5.90%	-4.50%	-	-
Horiz. %	106.72%	107.72%	96.50%	104.04%	101.14%	95.50%	100.00%	-
ROE	16.57%	17.16%	15.08%	15.92%	15.50%	14.51%	15.30%	-
YoY %	-3.44%	13.79%	-5.28%	2.71%	6.82%	-5.16%	-	-
Horiz. %	108.30%	112.16%	98.56%	104.05%	101.31%	94.84%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	775.79	727.38	674.94	633.39	627.57	615.71	604.44	18.12%
YoY %	6.66%	7.77%	6.56%	0.93%	1.93%	1.86%	-	-
Horiz. %	128.35%	120.34%	111.66%	104.79%	103.83%	101.86%	100.00%	-
EPS	163.85	159.75	137.50	138.33	132.71	122.48	126.36	18.93%
YoY %	2.57%	16.18%	-0.60%	4.23%	8.35%	-3.07%	-	-
Horiz. %	129.67%	126.42%	108.82%	109.47%	105.03%	96.93%	100.00%	-
DPS	97.00	93.50	90.00	88.00	86.00	84.00	82.00	11.86%
YoY %	3.74%	3.89%	2.27%	2.33%	2.38%	2.44%	-	-
Horiz. %	118.29%	114.02%	109.76%	107.32%	104.88%	102.44%	100.00%	-
NAPS	9.89	9.31	9.12	8.69	8.56	8.44	8.26	12.76%
YoY %	6.23%	2.08%	4.95%	1.52%	1.42%	2.18%	-	-
Horiz. %	119.73%	112.71%	110.41%	105.21%	103.63%	102.18%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	775.66	727.29	674.89	633.33	627.62	615.58	604.39	18.11%
YoY %	6.65%	7.76%	6.56%	0.91%	1.96%	1.85%	-	-
Horiz. %	128.34%	120.33%	111.66%	104.79%	103.84%	101.85%	100.00%	-
EPS	163.82	159.73	137.49	138.32	132.72	122.45	126.35	18.92%
YoY %	2.56%	16.18%	-0.60%	4.22%	8.39%	-3.09%	-	-
Horiz. %	129.66%	126.42%	108.82%	109.47%	105.04%	96.91%	100.00%	-
DPS	96.99	93.49	89.99	87.99	85.99	83.99	82.00	11.85%
YoY %	3.74%	3.89%	2.27%	2.33%	2.38%	2.43%	-	-
Horiz. %	118.28%	114.01%	109.74%	107.30%	104.87%	102.43%	100.00%	-
NAPS	9.8884	9.3089	9.1193	8.6893	8.5606	8.4383	8.2593	12.76%
YoY %	6.23%	2.08%	4.95%	1.50%	1.45%	2.17%	-	-
Horiz. %	119.72%	112.71%	110.41%	105.21%	103.65%	102.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	13.10	16.10	16.10	17.50	17.70	16.80	14.80	-
P/RPS	1.69	2.21	2.39	2.76	2.82	2.73	2.45	-21.94%
YoY %	-23.53%	-7.53%	-13.41%	-2.13%	3.30%	11.43%	-	-
Horiz. %	68.98%	90.20%	97.55%	112.65%	115.10%	111.43%	100.00%	-
P/EPS	8.00	10.08	11.71	12.65	13.34	13.72	11.71	-22.44%
YoY %	-20.63%	-13.92%	-7.43%	-5.17%	-2.77%	17.16%	-	-
Horiz. %	68.32%	86.08%	100.00%	108.03%	113.92%	117.16%	100.00%	-
EY	12.51	9.92	8.54	7.90	7.50	7.29	8.54	29.01%
YoY %	26.11%	16.16%	8.10%	5.33%	2.88%	-14.64%	-	-
Horiz. %	146.49%	116.16%	100.00%	92.51%	87.82%	85.36%	100.00%	-
DY	7.40	5.81	5.59	5.03	4.86	5.00	5.54	21.30%
YoY %	27.37%	3.94%	11.13%	3.50%	-2.80%	-9.75%	-	-
Horiz. %	133.57%	104.87%	100.90%	90.79%	87.73%	90.25%	100.00%	-
P/NAPS	1.32	1.73	1.77	2.01	2.07	1.99	1.79	-18.39%
YoY %	-23.70%	-2.26%	-11.94%	-2.90%	4.02%	11.17%	-	-
Horiz. %	73.74%	96.65%	98.88%	112.29%	115.64%	111.17%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	20/06/08	27/03/08	11/12/07	25/09/07	25/06/07	22/03/07	-
Price	12.90	14.20	16.70	17.90	18.40	19.10	15.10	-
P/RPS	1.66	1.95	2.47	2.83	2.93	3.10	2.50	-23.90%
YoY %	-14.87%	-21.05%	-12.72%	-3.41%	-5.48%	24.00%	-	-
Horiz. %	66.40%	78.00%	98.80%	113.20%	117.20%	124.00%	100.00%	-
P/EPS	7.87	8.89	12.15	12.94	13.86	15.59	11.95	-24.32%
YoY %	-11.47%	-26.83%	-6.11%	-6.64%	-11.10%	30.46%	-	-
Horiz. %	65.86%	74.39%	101.67%	108.28%	115.98%	130.46%	100.00%	-
EY	12.70	11.25	8.23	7.73	7.21	6.41	8.37	32.07%
YoY %	12.89%	36.70%	6.47%	7.21%	12.48%	-23.42%	-	-
Horiz. %	151.73%	134.41%	98.33%	92.35%	86.14%	76.58%	100.00%	-
DY	7.52	6.58	5.39	4.92	4.67	4.40	5.43	24.26%
YoY %	14.29%	22.08%	9.55%	5.35%	6.14%	-18.97%	-	-
Horiz. %	138.49%	121.18%	99.26%	90.61%	86.00%	81.03%	100.00%	-
P/NAPS	1.30	1.53	1.83	2.06	2.15	2.26	1.83	-20.40%
YoY %	-15.03%	-16.39%	-11.17%	-4.19%	-4.87%	23.50%	-	-
Horiz. %	71.04%	83.61%	100.00%	112.57%	117.49%	123.50%	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