[TANJONG] YoY Annualized Quarter Result on 31-Jan-2006 [#4]

Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -2.55%
YoY- -6.36%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 3,693,855 2,721,645 2,437,339 1,965,293 2,952,027 2,677,171 2,455,522 7.03%
PBT 748,836 773,478 688,246 501,167 538,666 587,961 521,368 6.21%
Tax -200,260 -195,258 -151,457 -132,051 -138,738 -182,480 -198,249 0.16%
NP 548,576 578,220 536,789 369,116 399,928 405,481 323,119 9.21%
-
NP to SH 463,769 554,459 509,527 374,494 399,928 405,481 323,119 6.20%
-
Tax Rate 26.74% 25.24% 22.01% 26.35% 25.76% 31.04% 38.02% -
Total Cost 3,145,279 2,143,425 1,900,550 1,596,177 2,552,099 2,271,690 2,132,403 6.68%
-
Net Worth 3,705,796 3,677,575 3,330,979 3,036,437 2,528,835 2,083,992 1,762,537 13.17%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 362,918 362,918 330,678 282,271 280,536 257,572 146,556 16.29%
Div Payout % 78.25% 65.45% 64.90% 75.37% 70.15% 63.52% 45.36% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 3,705,796 3,677,575 3,330,979 3,036,437 2,528,835 2,083,992 1,762,537 13.17%
NOSH 403,242 403,242 403,266 403,245 400,766 390,260 385,675 0.74%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 14.85% 21.25% 22.02% 18.78% 13.55% 15.15% 13.16% -
ROE 12.51% 15.08% 15.30% 12.33% 15.81% 19.46% 18.33% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 916.04 674.94 604.40 487.37 736.60 686.00 636.68 6.24%
EPS 115.01 137.50 126.35 92.87 99.79 103.90 83.78 5.41%
DPS 90.00 90.00 82.00 70.00 70.00 66.00 38.00 15.43%
NAPS 9.19 9.12 8.26 7.53 6.31 5.34 4.57 12.33%
Adjusted Per Share Value based on latest NOSH - 403,277
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 915.97 674.89 604.39 487.34 732.02 663.86 608.90 7.03%
EPS 115.00 137.49 126.35 92.86 99.17 100.55 80.12 6.20%
DPS 89.99 89.99 82.00 70.00 69.57 63.87 36.34 16.29%
NAPS 9.1893 9.1193 8.2599 7.5295 6.2708 5.1677 4.3706 13.17%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 13.50 16.10 14.80 14.80 8.25 8.25 8.25 -
P/RPS 1.47 2.39 2.45 3.04 1.12 1.20 1.30 2.06%
P/EPS 11.74 11.71 11.71 15.94 8.27 7.94 9.85 2.96%
EY 8.52 8.54 8.54 6.28 12.10 12.59 10.16 -2.88%
DY 6.67 5.59 5.54 4.73 8.48 8.00 4.61 6.34%
P/NAPS 1.47 1.77 1.79 1.97 1.31 1.54 1.81 -3.40%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 27/03/08 22/03/07 28/03/06 22/03/05 25/03/04 27/03/03 -
Price 13.80 16.70 15.10 14.80 8.25 8.25 8.25 -
P/RPS 1.51 2.47 2.50 3.04 1.12 1.20 1.30 2.52%
P/EPS 12.00 12.15 11.95 15.94 8.27 7.94 9.85 3.34%
EY 8.33 8.23 8.37 6.28 12.10 12.59 10.16 -3.25%
DY 6.52 5.39 5.43 4.73 8.48 8.00 4.61 5.94%
P/NAPS 1.50 1.83 1.83 1.97 1.31 1.54 1.81 -3.07%

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