[TANJONG] QoQ TTM Result on 31-Oct-2009 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

31-Oct-2009 [#3]

Profit Trend

QoQ- 16.16%

YoY- -0.51%

Quarter Report

TplcAnn 3QtrFY10_Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
TTM Result
Revenue	3,865,064	3,898,111	4,019,085	4,020,423	3,863,159	3,693,855	3,422,510	8.46%
YoY %	-0.85%	-3.01%	-0.03%	4.07%	4.58%	7.93%	-	-
Horiz. %	112.93%	113.90%	117.43%	117.47%	112.88%	107.93%	100.00%	-
PBT	926,149	953,253	932,775	819,322	747,050	748,836	813,278	9.07%
YoY %	-2.84%	2.20%	13.85%	9.67%	-0.24%	-7.92%	-	-
Horiz. %	113.88%	117.21%	114.69%	100.74%	91.86%	92.08%	100.00%	-
Tax	-200,512	-204,713	-269,505	-241,346	-212,842	-200,260	-141,442	26.27%
YoY %	2.05%	24.04%	-11.67%	-13.39%	-6.28%	-41.58%	-	-
Horiz. %	141.76%	144.73%	190.54%	170.63%	150.48%	141.58%	100.00%	-
NP	725,637	748,540	663,270	577,976	534,208	548,576	671,836	5.28%
YoY %	-3.06%	12.86%	14.76%	8.19%	-2.62%	-18.35%	-	-
Horiz. %	108.01%	111.42%	98.72%	86.03%	79.51%	81.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	662,599	676,774	579,692	499,056	454,214	463,768	582,649	8.97%
YoY %	-2.09%	16.75%	16.16%	9.87%	-2.06%	-20.40%	-	-
Horiz. %	113.72%	116.15%	99.49%	85.65%	77.96%	79.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.65%	21.48%	28.89%	29.46%	28.49%	26.74%	17.39%	-
YoY %	0.79%	-25.65%	-1.93%	3.40%	6.54%	53.77%	-	-
Horiz. %	124.50%	123.52%	166.13%	169.41%	163.83%	153.77%	100.00%	-
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%
YoY %	-0.32%	-6.15%	-2.52%	3.41%	5.84%	14.35%	-	-
Horiz. %	114.13%	114.50%	122.00%	125.15%	121.02%	114.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.19%	3.01%	-1.16%	5.70%	7.31%	-10.43%	-	-
Horiz. %	103.24%	103.44%	100.41%	101.59%	96.11%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Dividend
Div	413,369	403,280	362,900	362,885	362,867	362,866	405,238	1.33%
YoY %	2.50%	11.13%	0.00%	0.00%	0.00%	-10.46%	-	-
Horiz. %	102.01%	99.52%	89.55%	89.55%	89.54%	89.54%	100.00%	-
Div Payout %	62.39%	59.59%	62.60%	72.71%	79.89%	78.24%	69.55%	-
YoY %	4.70%	-4.81%	-13.90%	-8.99%	2.11%	12.49%	-	-
Horiz. %	89.71%	85.68%	90.01%	104.54%	114.87%	112.49%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Equity
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%
YoY %	-0.19%	3.01%	-1.16%	5.70%	7.31%	-10.43%	-	-
Horiz. %	103.24%	103.44%	100.41%	101.59%	96.11%	89.57%	100.00%	-
NOSH	403,271	403,291	403,273	403,308	403,229	403,157	403,183	0.01%
YoY %	-0.00%	0.00%	-0.01%	0.02%	0.02%	-0.01%	-	-
Horiz. %	100.02%	100.03%	100.02%	100.03%	100.01%	99.99%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Ratio Analysis
NP Margin	18.77%	19.20%	16.50%	14.38%	13.83%	14.85%	19.63%	-
YoY %	-2.24%	16.36%	14.74%	3.98%	-6.87%	-24.35%	-	-
Horiz. %	95.62%	97.81%	84.06%	73.26%	70.45%	75.65%	100.00%	-
ROE	15.52%	15.82%	13.96%	11.88%	11.42%	12.52%	14.08%	-
YoY %	-1.90%	13.32%	17.51%	4.03%	-8.79%	-11.08%	-	-
Horiz. %	110.23%	112.36%	99.15%	84.38%	81.11%	88.92%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Per Share
RPS	958.43	966.57	996.62	996.86	958.05	916.23	848.87	8.45%
YoY %	-0.84%	-3.02%	-0.02%	4.05%	4.56%	7.94%	-	-
Horiz. %	112.91%	113.87%	117.41%	117.43%	112.86%	107.94%	100.00%	-
EPS	164.31	167.81	143.75	123.74	112.64	115.03	144.51	8.96%
YoY %	-2.09%	16.74%	16.17%	9.85%	-2.08%	-20.40%	-	-
Horiz. %	113.70%	116.12%	99.47%	85.63%	77.95%	79.60%	100.00%	-
DPS	102.50	100.00	90.00	90.00	90.00	90.00	100.50	1.32%
YoY %	2.50%	11.11%	0.00%	0.00%	0.00%	-10.45%	-	-
Horiz. %	101.99%	99.50%	89.55%	89.55%	89.55%	89.55%	100.00%	-
NAPS	10.59	10.61	10.30	10.42	9.86	9.19	10.26	2.13%
YoY %	-0.19%	3.01%	-1.15%	5.68%	7.29%	-10.43%	-	-
Horiz. %	103.22%	103.41%	100.39%	101.56%	96.10%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Adjusted Per Share Value based on latest NOSH - 403,273
RPS	958.43	966.62	996.62	996.95	957.95	915.97	848.69	8.46%
YoY %	-0.85%	-3.01%	-0.03%	4.07%	4.58%	7.93%	-	-
Horiz. %	112.93%	113.90%	117.43%	117.47%	112.87%	107.93%	100.00%	-
EPS	164.31	167.82	143.75	123.75	112.63	115.00	144.48	8.97%
YoY %	-2.09%	16.74%	16.16%	9.87%	-2.06%	-20.40%	-	-
Horiz. %	113.73%	116.15%	99.49%	85.65%	77.96%	79.60%	100.00%	-
DPS	102.50	100.00	89.99	89.99	89.98	89.98	100.49	1.33%
YoY %	2.50%	11.12%	0.00%	0.01%	0.00%	-10.46%	-	-
Horiz. %	102.00%	99.51%	89.55%	89.55%	89.54%	89.54%	100.00%	-
NAPS	10.59	10.6105	10.30	10.4209	9.859	9.1874	10.2578	2.15%
YoY %	-0.19%	3.01%	-1.16%	5.70%	7.31%	-10.43%	-	-
Horiz. %	103.24%	103.44%	100.41%	101.59%	96.11%	89.57%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	3.89%	18.42%	0.00%	3.40%	0.00%	5.76%	-	-
Horiz. %	134.53%	129.50%	109.35%	109.35%	105.76%	105.76%	100.00%	-
P/EPS	10.88	10.34	10.55	12.28	12.52	11.74	8.17	21.10%
YoY %	5.22%	-1.99%	-14.09%	-1.92%	6.64%	43.70%	-	-
Horiz. %	133.17%	126.56%	129.13%	150.31%	153.24%	143.70%	100.00%	-
EY	9.19	9.67	9.48	8.14	7.99	8.52	12.25	-17.48%
YoY %	-4.96%	2.00%	16.46%	1.88%	-6.22%	-30.45%	-	-
Horiz. %	75.02%	78.94%	77.39%	66.45%	65.22%	69.55%	100.00%	-
DY	5.73	5.76	5.94	5.92	6.38	6.67	8.52	-23.29%
YoY %	-0.52%	-3.03%	0.34%	-7.21%	-4.35%	-21.71%	-	-
Horiz. %	67.25%	67.61%	69.72%	69.48%	74.88%	78.29%	100.00%	-
P/NAPS	1.69	1.64	1.47	1.46	1.43	1.47	1.15	29.34%
YoY %	3.05%	11.56%	0.68%	2.10%	-2.72%	27.83%	-	-
Horiz. %	146.96%	142.61%	127.83%	126.96%	124.35%	127.83%	100.00%	-

	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.09%	11.52%	10.00%	4.90%	-5.30%	-3.21%	-	-
Horiz. %	116.67%	117.95%	105.77%	96.15%	91.67%	96.79%	100.00%	-
P/EPS	10.61	10.57	11.44	12.12	12.16	12.00	9.13	10.56%
YoY %	0.38%	-7.60%	-5.61%	-0.33%	1.33%	31.43%	-	-
Horiz. %	116.21%	115.77%	125.30%	132.75%	133.19%	131.43%	100.00%	-
EY	9.42	9.46	8.74	8.25	8.22	8.34	10.95	-9.57%
YoY %	-0.42%	8.24%	5.94%	0.36%	-1.44%	-23.84%	-	-
Horiz. %	86.03%	86.39%	79.82%	75.34%	75.07%	76.16%	100.00%	-
DY	5.88	5.64	5.47	6.00	6.57	6.52	7.61	-15.83%
YoY %	4.26%	3.11%	-8.83%	-8.68%	0.77%	-14.32%	-	-
Horiz. %	77.27%	74.11%	71.88%	78.84%	86.33%	85.68%	100.00%	-
P/NAPS	1.65	1.67	1.60	1.44	1.39	1.50	1.29	17.88%
YoY %	-1.20%	4.37%	11.11%	3.60%	-7.33%	16.28%	-	-
Horiz. %	127.91%	129.46%	124.03%	111.63%	107.75%	116.28%	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