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

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
View:
Show?
Annual (Unaudited) Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 3,898,111 3,693,855 2,721,645 2,437,339 1,965,293 2,952,027 2,677,171 6.45%
PBT 953,252 748,836 773,478 688,246 501,167 538,666 587,961 8.37%
Tax -204,713 -200,260 -195,258 -151,457 -132,051 -138,738 -182,480 1.93%
NP 748,539 548,576 578,220 536,789 369,116 399,928 405,481 10.74%
-
NP to SH 676,773 463,769 554,459 509,527 374,494 399,928 405,481 8.90%
-
Tax Rate 21.48% 26.74% 25.24% 22.01% 26.35% 25.76% 31.04% -
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%
-
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%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 403,249 362,918 362,918 330,678 282,271 280,536 257,572 7.74%
Div Payout % 59.58% 78.25% 65.45% 64.90% 75.37% 70.15% 63.52% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
NOSH 403,249 403,242 403,242 403,266 403,245 400,766 390,260 0.54%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 19.20% 14.85% 21.25% 22.02% 18.78% 13.55% 15.15% -
ROE 15.82% 12.51% 15.08% 15.30% 12.33% 15.81% 19.46% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 966.68 916.04 674.94 604.40 487.37 736.60 686.00 5.87%
EPS 167.83 115.01 137.50 126.35 92.87 99.79 103.90 8.31%
DPS 100.00 90.00 90.00 82.00 70.00 70.00 66.00 7.16%
NAPS 10.61 9.19 9.12 8.26 7.53 6.31 5.34 12.11%
Adjusted Per Share Value based on latest NOSH - 403,237
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 966.62 915.97 674.89 604.39 487.34 732.02 663.86 6.45%
EPS 167.82 115.00 137.49 126.35 92.86 99.17 100.55 8.90%
DPS 99.99 89.99 89.99 82.00 70.00 69.57 63.87 7.74%
NAPS 10.6094 9.1893 9.1193 8.2599 7.5295 6.2708 5.1677 12.72%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 10.34 11.74 11.71 11.71 15.94 8.27 7.94 4.49%
EY 9.67 8.52 8.54 8.54 6.28 12.10 12.59 -4.29%
DY 5.76 6.67 5.59 5.54 4.73 8.48 8.00 -5.32%
P/NAPS 1.64 1.47 1.77 1.79 1.97 1.31 1.54 1.05%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 10.57 12.00 12.15 11.95 15.94 8.27 7.94 4.87%
EY 9.46 8.33 8.23 8.37 6.28 12.10 12.59 -4.64%
DY 5.64 6.52 5.39 5.43 4.73 8.48 8.00 -5.65%
P/NAPS 1.67 1.50 1.83 1.83 1.97 1.31 1.54 1.35%

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