[TANJONG] YoY Annual (Unaudited) Result on 31-Jan-2007 [#4]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

22-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jan-2007 [#4]

Profit Trend

YoY- 36.06%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Annual (Unaudited) Result
Revenue	3,898,111	3,693,855	2,721,645	2,437,339	1,965,293	2,952,027	2,677,171	6.45%
YoY %	5.53%	35.72%	11.66%	24.02%	-33.43%	10.27%	-	-
Horiz. %	145.61%	137.98%	101.66%	91.04%	73.41%	110.27%	100.00%	-
PBT	953,252	748,836	773,478	688,246	501,167	538,666	587,961	8.37%
YoY %	27.30%	-3.19%	12.38%	37.33%	-6.96%	-8.38%	-	-
Horiz. %	162.13%	127.36%	131.55%	117.06%	85.24%	91.62%	100.00%	-
Tax	-204,713	-200,260	-195,258	-151,457	-132,051	-138,738	-182,480	1.93%
YoY %	-2.22%	-2.56%	-28.92%	-14.70%	4.82%	23.97%	-	-
Horiz. %	112.18%	109.74%	107.00%	83.00%	72.36%	76.03%	100.00%	-
NP	748,539	548,576	578,220	536,789	369,116	399,928	405,481	10.74%
YoY %	36.45%	-5.13%	7.72%	45.43%	-7.70%	-1.37%	-	-
Horiz. %	184.61%	135.29%	142.60%	132.38%	91.03%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	676,773	463,769	554,459	509,527	374,494	399,928	405,481	8.90%
YoY %	45.93%	-16.36%	8.82%	36.06%	-6.36%	-1.37%	-	-
Horiz. %	166.91%	114.38%	136.74%	125.66%	92.36%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.48%	26.74%	25.24%	22.01%	26.35%	25.76%	31.04%	-
YoY %	-19.67%	5.94%	14.68%	-16.47%	2.29%	-17.01%	-	-
Horiz. %	69.20%	86.15%	81.31%	70.91%	84.89%	82.99%	100.00%	-
Total Cost	3,149,572	3,145,279	2,143,425	1,900,550	1,596,177	2,552,099	2,271,690	5.59%
YoY %	0.14%	46.74%	12.78%	19.07%	-37.46%	12.34%	-	-
Horiz. %	138.64%	138.46%	94.35%	83.66%	70.26%	112.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,278,472	3,705,796	3,677,575	3,330,979	3,036,437	2,528,835	2,083,992	12.72%
YoY %	15.45%	0.77%	10.41%	9.70%	20.07%	21.35%	-	-
Horiz. %	205.30%	177.82%	176.47%	159.84%	145.70%	121.35%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	403,249	362,918	362,918	330,678	282,271	280,536	257,572	7.74%
YoY %	11.11%	0.00%	9.75%	17.15%	0.62%	8.92%	-	-
Horiz. %	156.56%	140.90%	140.90%	128.38%	109.59%	108.92%	100.00%	-
Div Payout %	59.58%	78.25%	65.45%	64.90%	75.37%	70.15%	63.52%	-
YoY %	-23.86%	19.56%	0.85%	-13.89%	7.44%	10.44%	-	-
Horiz. %	93.80%	123.19%	103.04%	102.17%	118.66%	110.44%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	4,278,472	3,705,796	3,677,575	3,330,979	3,036,437	2,528,835	2,083,992	12.72%
YoY %	15.45%	0.77%	10.41%	9.70%	20.07%	21.35%	-	-
Horiz. %	205.30%	177.82%	176.47%	159.84%	145.70%	121.35%	100.00%	-
NOSH	403,249	403,242	403,242	403,266	403,245	400,766	390,260	0.54%
YoY %	0.00%	0.00%	-0.01%	0.01%	0.62%	2.69%	-	-
Horiz. %	103.33%	103.33%	103.33%	103.33%	103.33%	102.69%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	19.20%	14.85%	21.25%	22.02%	18.78%	13.55%	15.15%	-
YoY %	29.29%	-30.12%	-3.50%	17.25%	38.60%	-10.56%	-	-
Horiz. %	126.73%	98.02%	140.26%	145.35%	123.96%	89.44%	100.00%	-
ROE	15.82%	12.51%	15.08%	15.30%	12.33%	15.81%	19.46%	-
YoY %	26.46%	-17.04%	-1.44%	24.09%	-22.01%	-18.76%	-	-
Horiz. %	81.29%	64.29%	77.49%	78.62%	63.36%	81.24%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	966.68	916.04	674.94	604.40	487.37	736.60	686.00	5.87%
YoY %	5.53%	35.72%	11.67%	24.01%	-33.84%	7.38%	-	-
Horiz. %	140.92%	133.53%	98.39%	88.10%	71.05%	107.38%	100.00%	-
EPS	167.83	115.01	137.50	126.35	92.87	99.79	103.90	8.31%
YoY %	45.93%	-16.36%	8.82%	36.05%	-6.93%	-3.96%	-	-
Horiz. %	161.53%	110.69%	132.34%	121.61%	89.38%	96.04%	100.00%	-
DPS	100.00	90.00	90.00	82.00	70.00	70.00	66.00	7.16%
YoY %	11.11%	0.00%	9.76%	17.14%	0.00%	6.06%	-	-
Horiz. %	151.52%	136.36%	136.36%	124.24%	106.06%	106.06%	100.00%	-
NAPS	10.61	9.19	9.12	8.26	7.53	6.31	5.34	12.11%
YoY %	15.45%	0.77%	10.41%	9.69%	19.33%	18.16%	-	-
Horiz. %	198.69%	172.10%	170.79%	154.68%	141.01%	118.16%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	966.62	915.97	674.89	604.39	487.34	732.02	663.86	6.45%
YoY %	5.53%	35.72%	11.66%	24.02%	-33.43%	10.27%	-	-
Horiz. %	145.61%	137.98%	101.66%	91.04%	73.41%	110.27%	100.00%	-
EPS	167.82	115.00	137.49	126.35	92.86	99.17	100.55	8.90%
YoY %	45.93%	-16.36%	8.82%	36.07%	-6.36%	-1.37%	-	-
Horiz. %	166.90%	114.37%	136.74%	125.66%	92.35%	98.63%	100.00%	-
DPS	99.99	89.99	89.99	82.00	70.00	69.57	63.87	7.74%
YoY %	11.11%	0.00%	9.74%	17.14%	0.62%	8.92%	-	-
Horiz. %	156.55%	140.90%	140.90%	128.39%	109.60%	108.92%	100.00%	-
NAPS	10.6094	9.1893	9.1193	8.2599	7.5295	6.2708	5.1677	12.72%
YoY %	15.45%	0.77%	10.40%	9.70%	20.07%	21.35%	-	-
Horiz. %	205.30%	177.82%	176.47%	159.84%	145.70%	121.35%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	17.36	13.50	16.10	14.80	14.80	8.25	8.25	-
P/RPS	1.80	1.47	2.39	2.45	3.04	1.12	1.20	6.98%
YoY %	22.45%	-38.49%	-2.45%	-19.41%	171.43%	-6.67%	-	-
Horiz. %	150.00%	122.50%	199.17%	204.17%	253.33%	93.33%	100.00%	-
P/EPS	10.34	11.74	11.71	11.71	15.94	8.27	7.94	4.49%
YoY %	-11.93%	0.26%	0.00%	-26.54%	92.74%	4.16%	-	-
Horiz. %	130.23%	147.86%	147.48%	147.48%	200.76%	104.16%	100.00%	-
EY	9.67	8.52	8.54	8.54	6.28	12.10	12.59	-4.29%
YoY %	13.50%	-0.23%	0.00%	35.99%	-48.10%	-3.89%	-	-
Horiz. %	76.81%	67.67%	67.83%	67.83%	49.88%	96.11%	100.00%	-
DY	5.76	6.67	5.59	5.54	4.73	8.48	8.00	-5.32%
YoY %	-13.64%	19.32%	0.90%	17.12%	-44.22%	6.00%	-	-
Horiz. %	72.00%	83.38%	69.88%	69.25%	59.13%	106.00%	100.00%	-
P/NAPS	1.64	1.47	1.77	1.79	1.97	1.31	1.54	1.05%
YoY %	11.56%	-16.95%	-1.12%	-9.14%	50.38%	-14.94%	-	-
Horiz. %	106.49%	95.45%	114.94%	116.23%	127.92%	85.06%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	24/03/10	31/03/09	27/03/08	22/03/07	28/03/06	22/03/05	25/03/04	-
Price	17.74	13.80	16.70	15.10	14.80	8.25	8.25	-
P/RPS	1.84	1.51	2.47	2.50	3.04	1.12	1.20	7.37%
YoY %	21.85%	-38.87%	-1.20%	-17.76%	171.43%	-6.67%	-	-
Horiz. %	153.33%	125.83%	205.83%	208.33%	253.33%	93.33%	100.00%	-
P/EPS	10.57	12.00	12.15	11.95	15.94	8.27	7.94	4.87%
YoY %	-11.92%	-1.23%	1.67%	-25.03%	92.74%	4.16%	-	-
Horiz. %	133.12%	151.13%	153.02%	150.50%	200.76%	104.16%	100.00%	-
EY	9.46	8.33	8.23	8.37	6.28	12.10	12.59	-4.64%
YoY %	13.57%	1.22%	-1.67%	33.28%	-48.10%	-3.89%	-	-
Horiz. %	75.14%	66.16%	65.37%	66.48%	49.88%	96.11%	100.00%	-
DY	5.64	6.52	5.39	5.43	4.73	8.48	8.00	-5.65%
YoY %	-13.50%	20.96%	-0.74%	14.80%	-44.22%	6.00%	-	-
Horiz. %	70.50%	81.50%	67.38%	67.88%	59.13%	106.00%	100.00%	-
P/NAPS	1.67	1.50	1.83	1.83	1.97	1.31	1.54	1.35%
YoY %	11.33%	-18.03%	0.00%	-7.11%	50.38%	-14.94%	-	-
Horiz. %	108.44%	97.40%	118.83%	118.83%	127.92%	85.06%	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