[TANJONG] YoY Annualized Quarter Result on 31-Jul-2008 [#2]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -15.99%
YoY- 45.88%
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 3,952,736 3,299,602 2,486,828 2,299,468 2,046,516 2,883,688 2,534,276 7.68%
PBT 1,063,942 922,974 644,528 524,706 574,100 526,182 555,114 11.44%
Tax -219,632 -137,462 -173,028 -107,126 -180,162 -164,364 -165,678 4.80%
NP 844,310 785,512 471,500 417,580 393,938 361,818 389,436 13.75%
-
NP to SH 745,882 675,308 462,928 411,510 403,658 361,818 389,436 11.42%
-
Tax Rate 20.64% 14.89% 26.85% 20.42% 31.38% 31.24% 29.85% -
Total Cost 3,108,426 2,514,090 2,015,328 1,881,888 1,652,578 2,521,870 2,144,840 6.37%
-
Net Worth 4,202,038 3,988,293 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 13.96%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 282,286 282,285 225,818 193,575 193,562 159,459 124,172 14.65%
Div Payout % 37.85% 41.80% 48.78% 47.04% 47.95% 44.07% 31.89% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 4,202,038 3,988,293 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 13.96%
NOSH 403,266 403,265 403,247 403,283 403,254 398,649 388,039 0.64%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 21.36% 23.81% 18.96% 18.16% 19.25% 12.55% 15.37% -
ROE 17.75% 16.93% 13.41% 14.06% 16.22% 15.95% 20.32% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 980.18 818.22 616.70 570.19 507.50 723.36 653.10 6.99%
EPS 184.96 167.46 114.80 102.04 100.10 90.76 100.36 10.71%
DPS 70.00 70.00 56.00 48.00 48.00 40.00 32.00 13.92%
NAPS 10.42 9.89 8.56 7.26 6.17 5.69 4.94 13.23%
Adjusted Per Share Value based on latest NOSH - 403,206
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 980.17 818.21 616.66 570.20 507.48 715.07 628.43 7.68%
EPS 184.96 167.46 114.79 102.04 100.10 89.72 96.57 11.42%
DPS 70.00 70.00 56.00 48.00 48.00 39.54 30.79 14.65%
NAPS 10.4199 9.8898 8.5595 7.2602 6.1697 5.6248 4.7534 13.96%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 15.20 13.10 17.70 13.80 14.00 8.25 8.25 -
P/RPS 1.55 1.60 2.87 2.42 2.76 1.14 1.26 3.50%
P/EPS 8.22 7.82 15.42 13.52 13.99 9.09 8.22 0.00%
EY 12.17 12.78 6.49 7.39 7.15 11.00 12.16 0.01%
DY 4.61 5.34 3.16 3.48 3.43 4.85 3.88 2.91%
P/NAPS 1.46 1.32 2.07 1.90 2.27 1.45 1.67 -2.21%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 25/09/08 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 -
Price 15.00 12.90 18.40 12.70 14.50 8.25 8.25 -
P/RPS 1.53 1.58 2.98 2.23 2.86 1.14 1.26 3.28%
P/EPS 8.11 7.70 16.03 12.45 14.49 9.09 8.22 -0.22%
EY 12.33 12.98 6.24 8.03 6.90 11.00 12.16 0.23%
DY 4.67 5.43 3.04 3.78 3.31 4.85 3.88 3.13%
P/NAPS 1.44 1.30 2.15 1.75 2.35 1.45 1.67 -2.43%

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