[TANJONG] YoY Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 4.75%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 3,783,088 3,915,276 3,238,060 2,392,732 2,212,280 2,070,356 2,814,476 5.05%
PBT 969,040 1,077,456 1,084,600 629,108 623,420 508,216 484,324 12.24%
Tax -195,388 -212,192 -161,864 -175,740 -111,184 -171,876 -150,928 4.39%
NP 773,652 865,264 922,736 453,368 512,236 336,340 333,396 15.05%
-
NP to SH 708,952 765,652 803,868 445,120 507,956 336,340 333,396 13.39%
-
Tax Rate 20.16% 19.69% 14.92% 27.93% 17.83% 33.82% 31.16% -
Total Cost 3,009,436 3,050,012 2,315,324 1,939,364 1,700,044 1,734,016 2,481,080 3.26%
-
Net Worth 4,270,649 3,975,841 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 11.76%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 322,617 282,260 282,257 225,785 193,568 193,576 127,242 16.76%
Div Payout % 45.51% 36.87% 35.11% 50.72% 38.11% 57.55% 38.17% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 4,270,649 3,975,841 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 11.76%
NOSH 403,271 403,229 403,224 403,188 403,267 403,285 397,631 0.23%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 20.45% 22.10% 28.50% 18.95% 23.15% 16.25% 11.85% -
ROE 16.60% 19.26% 21.41% 13.08% 17.72% 13.54% 15.22% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 938.10 970.98 803.04 593.45 548.59 513.37 707.81 4.80%
EPS 175.80 189.88 199.36 110.40 125.96 83.40 83.84 13.12%
DPS 80.00 70.00 70.00 56.00 48.00 48.00 32.00 16.49%
NAPS 10.59 9.86 9.31 8.44 7.11 6.16 5.51 11.49%
Adjusted Per Share Value based on latest NOSH - 403,271
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 938.10 970.88 802.95 593.33 548.58 513.39 697.91 5.05%
EPS 175.80 189.86 199.34 110.38 125.96 83.40 82.67 13.39%
DPS 80.00 69.99 69.99 55.99 48.00 48.00 31.55 16.76%
NAPS 10.59 9.859 9.3089 8.4383 7.1099 6.1602 5.4329 11.76%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 17.88 14.10 16.10 16.80 14.30 8.25 8.25 -
P/RPS 1.91 1.45 2.00 2.83 2.61 1.61 1.17 8.50%
P/EPS 10.17 7.43 8.08 15.22 11.35 9.89 9.84 0.55%
EY 9.83 13.47 12.38 6.57 8.81 10.11 10.16 -0.54%
DY 4.47 4.96 4.35 3.33 3.36 5.82 3.88 2.38%
P/NAPS 1.69 1.43 1.73 1.99 2.01 1.34 1.50 2.00%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 20/06/08 25/06/07 21/06/06 20/06/05 18/06/04 -
Price 17.44 13.70 14.20 19.10 13.10 13.60 8.25 -
P/RPS 1.86 1.41 1.77 3.22 2.39 2.65 1.17 8.02%
P/EPS 9.92 7.22 7.12 17.30 10.40 16.31 9.84 0.13%
EY 10.08 13.86 14.04 5.78 9.62 6.13 10.16 -0.13%
DY 4.59 5.11 4.93 2.93 3.66 3.53 3.88 2.83%
P/NAPS 1.65 1.39 1.53 2.26 1.84 2.21 1.50 1.60%

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