[TANJONG] QoQ TTM Result on 31-Oct-2008 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Oct-2008 [#3]

Profit Trend

QoQ- -11.81%

YoY- 4.45%

Quarter Report

TplcAnn 3QtrFY09 _Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
TTM Result
Revenue	4,020,423	3,863,159	3,693,855	3,422,510	3,128,032	2,932,967	2,721,635	29.73%
YoY %	4.07%	4.58%	7.93%	9.41%	6.65%	7.76%	-	-
Horiz. %	147.72%	141.94%	135.72%	125.75%	114.93%	107.76%	100.00%	-
PBT	819,322	747,050	748,836	813,278	912,700	887,350	773,477	3.91%
YoY %	9.67%	-0.24%	-7.92%	-10.89%	2.86%	14.72%	-	-
Horiz. %	105.93%	96.58%	96.81%	105.15%	118.00%	114.72%	100.00%	-
Tax	-241,346	-212,842	-200,260	-141,442	-177,475	-191,789	-195,258	15.18%
YoY %	-13.39%	-6.28%	-41.58%	20.30%	7.46%	1.78%	-	-
Horiz. %	123.60%	109.01%	102.56%	72.44%	90.89%	98.22%	100.00%	-
NP	577,976	534,208	548,576	671,836	735,225	695,561	578,219	-0.02%
YoY %	8.19%	-2.62%	-18.35%	-8.62%	5.70%	20.29%	-	-
Horiz. %	99.96%	92.39%	94.87%	116.19%	127.15%	120.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	499,056	454,214	463,768	582,649	660,648	644,145	554,458	-6.78%
YoY %	9.87%	-2.06%	-20.40%	-11.81%	2.56%	16.18%	-	-
Horiz. %	90.01%	81.92%	83.64%	105.08%	119.15%	116.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.46%	28.49%	26.74%	17.39%	19.45%	21.61%	25.24%	-
YoY %	3.40%	6.54%	53.77%	-10.59%	-10.00%	-14.38%	-	-
Horiz. %	116.72%	112.88%	105.94%	68.90%	77.06%	85.62%	100.00%	-
Total Cost	3,442,447	3,328,951	3,145,279	2,750,674	2,392,807	2,237,406	2,143,416	37.18%
YoY %	3.41%	5.84%	14.35%	14.96%	6.95%	4.39%	-	-
Horiz. %	160.61%	155.31%	146.74%	128.33%	111.64%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	3,754,018	3,677,571	9.31%
YoY %	5.70%	7.31%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.27%	108.11%	100.75%	112.48%	108.43%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	362,885	362,867	362,866	405,238	391,134	377,036	362,918	-0.00%
YoY %	0.00%	0.00%	-10.46%	3.61%	3.74%	3.89%	-	-
Horiz. %	99.99%	99.99%	99.99%	111.66%	107.77%	103.89%	100.00%	-
Div Payout %	72.71%	79.89%	78.24%	69.55%	59.20%	58.53%	65.45%	-
YoY %	-8.99%	2.11%	12.49%	17.48%	1.14%	-10.57%	-	-
Horiz. %	111.09%	122.06%	119.54%	106.26%	90.45%	89.43%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	4,202,471	3,975,841	3,705,014	4,136,666	3,987,712	3,754,018	3,677,571	9.31%
YoY %	5.70%	7.31%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.27%	108.11%	100.75%	112.48%	108.43%	102.08%	100.00%	-
NOSH	403,308	403,229	403,157	403,183	403,206	403,224	403,242	0.01%
YoY %	0.02%	0.02%	-0.01%	-0.01%	-0.00%	-0.00%	-	-
Horiz. %	100.02%	100.00%	99.98%	99.99%	99.99%	100.00%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	14.38%	13.83%	14.85%	19.63%	23.50%	23.72%	21.25%	-
YoY %	3.98%	-6.87%	-24.35%	-16.47%	-0.93%	11.62%	-	-
Horiz. %	67.67%	65.08%	69.88%	92.38%	110.59%	111.62%	100.00%	-
ROE	11.88%	11.42%	12.52%	14.08%	16.57%	17.16%	15.08%	-
YoY %	4.03%	-8.79%	-11.08%	-15.03%	-3.44%	13.79%	-	-
Horiz. %	78.78%	75.73%	83.02%	93.37%	109.88%	113.79%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	996.86	958.05	916.23	848.87	775.79	727.38	674.94	29.72%
YoY %	4.05%	4.56%	7.94%	9.42%	6.66%	7.77%	-	-
Horiz. %	147.70%	141.95%	135.75%	125.77%	114.94%	107.77%	100.00%	-
EPS	123.74	112.64	115.03	144.51	163.85	159.75	137.50	-6.79%
YoY %	9.85%	-2.08%	-20.40%	-11.80%	2.57%	16.18%	-	-
Horiz. %	89.99%	81.92%	83.66%	105.10%	119.16%	116.18%	100.00%	-
DPS	90.00	90.00	90.00	100.50	97.00	93.50	90.00	0.00%
YoY %	0.00%	0.00%	-10.45%	3.61%	3.74%	3.89%	-	-
Horiz. %	100.00%	100.00%	100.00%	111.67%	107.78%	103.89%	100.00%	-
NAPS	10.42	9.86	9.19	10.26	9.89	9.31	9.12	9.29%
YoY %	5.68%	7.29%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.25%	108.11%	100.77%	112.50%	108.44%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,183
RPS	996.95	957.95	915.97	848.69	775.66	727.29	674.89	29.73%
YoY %	4.07%	4.58%	7.93%	9.42%	6.65%	7.76%	-	-
Horiz. %	147.72%	141.94%	135.72%	125.75%	114.93%	107.76%	100.00%	-
EPS	123.75	112.63	115.00	144.48	163.82	159.73	137.49	-6.78%
YoY %	9.87%	-2.06%	-20.40%	-11.81%	2.56%	16.18%	-	-
Horiz. %	90.01%	81.92%	83.64%	105.08%	119.15%	116.18%	100.00%	-
DPS	89.99	89.98	89.98	100.49	96.99	93.49	89.99	0.00%
YoY %	0.01%	0.00%	-10.46%	3.61%	3.74%	3.89%	-	-
Horiz. %	100.00%	99.99%	99.99%	111.67%	107.78%	103.89%	100.00%	-
NAPS	10.4209	9.859	9.1874	10.2578	9.8884	9.3089	9.1193	9.31%
YoY %	5.70%	7.31%	-10.43%	3.74%	6.23%	2.08%	-	-
Horiz. %	114.27%	108.11%	100.75%	112.48%	108.43%	102.08%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	15.20	14.10	13.50	11.80	13.10	16.10	16.10	-
P/RPS	1.52	1.47	1.47	1.39	1.69	2.21	2.39	-26.06%
YoY %	3.40%	0.00%	5.76%	-17.75%	-23.53%	-7.53%	-	-
Horiz. %	63.60%	61.51%	61.51%	58.16%	70.71%	92.47%	100.00%	-
P/EPS	12.28	12.52	11.74	8.17	8.00	10.08	11.71	3.22%
YoY %	-1.92%	6.64%	43.70%	2.12%	-20.63%	-13.92%	-	-
Horiz. %	104.87%	106.92%	100.26%	69.77%	68.32%	86.08%	100.00%	-
EY	8.14	7.99	8.52	12.25	12.51	9.92	8.54	-3.15%
YoY %	1.88%	-6.22%	-30.45%	-2.08%	26.11%	16.16%	-	-
Horiz. %	95.32%	93.56%	99.77%	143.44%	146.49%	116.16%	100.00%	-
DY	5.92	6.38	6.67	8.52	7.40	5.81	5.59	3.90%
YoY %	-7.21%	-4.35%	-21.71%	15.14%	27.37%	3.94%	-	-
Horiz. %	105.90%	114.13%	119.32%	152.42%	132.38%	103.94%	100.00%	-
P/NAPS	1.46	1.43	1.47	1.15	1.32	1.73	1.77	-12.05%
YoY %	2.10%	-2.72%	27.83%	-12.88%	-23.70%	-2.26%	-	-
Horiz. %	82.49%	80.79%	83.05%	64.97%	74.58%	97.74%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	30/09/09	29/06/09	31/03/09	11/12/08	25/09/08	20/06/08	27/03/08	-
Price	15.00	13.70	13.80	13.20	12.90	14.20	16.70	-
P/RPS	1.50	1.43	1.51	1.56	1.66	1.95	2.47	-28.30%
YoY %	4.90%	-5.30%	-3.21%	-6.02%	-14.87%	-21.05%	-	-
Horiz. %	60.73%	57.89%	61.13%	63.16%	67.21%	78.95%	100.00%	-
P/EPS	12.12	12.16	12.00	9.13	7.87	8.89	12.15	-0.16%
YoY %	-0.33%	1.33%	31.43%	16.01%	-11.47%	-26.83%	-	-
Horiz. %	99.75%	100.08%	98.77%	75.14%	64.77%	73.17%	100.00%	-
EY	8.25	8.22	8.34	10.95	12.70	11.25	8.23	0.16%
YoY %	0.36%	-1.44%	-23.84%	-13.78%	12.89%	36.70%	-	-
Horiz. %	100.24%	99.88%	101.34%	133.05%	154.31%	136.70%	100.00%	-
DY	6.00	6.57	6.52	7.61	7.52	6.58	5.39	7.41%
YoY %	-8.68%	0.77%	-14.32%	1.20%	14.29%	22.08%	-	-
Horiz. %	111.32%	121.89%	120.96%	141.19%	139.52%	122.08%	100.00%	-
P/NAPS	1.44	1.39	1.50	1.29	1.30	1.53	1.83	-14.77%
YoY %	3.60%	-7.33%	16.28%	-0.77%	-15.03%	-16.39%	-	-
Horiz. %	78.69%	75.96%	81.97%	70.49%	71.04%	83.61%	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