[TANJONG] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

14-Dec-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

31-Oct-2004 [#3]

Profit Trend

QoQ- 7.16%

YoY- -8.86%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Annualized Quarter Result
Revenue	2,580,598	2,424,969	1,984,661	2,920,481	2,585,974	2,471,626	2,115,872	3.36%
YoY %	6.42%	22.19%	-32.04%	12.94%	4.63%	16.81%	-	-
Horiz. %	121.96%	114.61%	93.80%	138.03%	122.22%	116.81%	100.00%	-
PBT	747,752	626,054	538,212	559,716	604,238	530,478	352,812	13.32%
YoY %	19.44%	16.32%	-3.84%	-7.37%	13.90%	50.36%	-	-
Horiz. %	211.94%	177.45%	152.55%	158.64%	171.26%	150.36%	100.00%	-
Tax	-197,989	-140,698	-162,102	-172,009	-178,829	-204,404	-146,309	5.16%
YoY %	-40.72%	13.20%	5.76%	3.81%	12.51%	-39.71%	-	-
Horiz. %	135.32%	96.16%	110.79%	117.57%	122.23%	139.71%	100.00%	-
NP	549,762	485,356	376,109	387,706	425,409	326,074	206,502	17.71%
YoY %	13.27%	29.05%	-2.99%	-8.86%	30.46%	57.90%	-	-
Horiz. %	266.23%	235.04%	182.13%	187.75%	206.01%	157.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	542,120	477,750	384,310	387,706	425,409	326,074	206,502	17.44%
YoY %	13.47%	24.31%	-0.88%	-8.86%	30.46%	57.90%	-	-
Horiz. %	262.53%	231.35%	186.10%	187.75%	206.01%	157.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.48%	22.47%	30.12%	30.73%	29.60%	38.53%	41.47%	-
YoY %	17.85%	-25.40%	-1.99%	3.82%	-23.18%	-7.09%	-	-
Horiz. %	63.85%	54.18%	72.63%	74.10%	71.38%	92.91%	100.00%	-
Total Cost	2,030,836	1,939,613	1,608,552	2,532,774	2,160,565	2,145,552	1,909,369	1.03%
YoY %	4.70%	20.58%	-36.49%	17.23%	0.70%	12.37%	-	-
Horiz. %	106.36%	101.58%	84.25%	132.65%	113.16%	112.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,504,182	2,972,162	2,532,321	2,355,636	2,050,024	1,760,587	1,552,575	14.52%
YoY %	17.90%	17.37%	7.50%	14.91%	16.44%	13.40%	-	-
Horiz. %	225.70%	191.43%	163.10%	151.72%	132.04%	113.40%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Dividend
Div	225,816	193,573	193,553	170,640	82,986	51,366	-	-
YoY %	16.66%	0.01%	13.43%	105.63%	61.56%	0.00%	-	-
Horiz. %	439.62%	376.85%	376.81%	332.20%	161.56%	100.00%	-	-
Div Payout %	41.65%	40.52%	50.36%	44.01%	19.51%	15.75%	-	-
YoY %	2.79%	-19.54%	14.43%	125.58%	23.87%	0.00%	-	-
Horiz. %	264.44%	257.27%	319.75%	279.43%	123.87%	100.00%	-	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Equity
Net Worth	3,504,182	2,972,162	2,532,321	2,355,636	2,050,024	1,760,587	1,552,575	14.52%
YoY %	17.90%	17.37%	7.50%	14.91%	16.44%	13.40%	-	-
Horiz. %	225.70%	191.43%	163.10%	151.72%	132.04%	113.40%	100.00%	-
NOSH	403,243	403,278	403,235	399,938	388,999	385,248	380,533	0.97%
YoY %	-0.01%	0.01%	0.82%	2.81%	0.97%	1.24%	-	-
Horiz. %	105.97%	105.98%	105.97%	105.10%	102.22%	101.24%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Ratio Analysis
NP Margin	21.30%	20.01%	18.95%	13.28%	16.45%	13.19%	9.76%	-
YoY %	6.45%	5.59%	42.70%	-19.27%	24.72%	35.14%	-	-
Horiz. %	218.24%	205.02%	194.16%	136.07%	168.55%	135.14%	100.00%	-
ROE	15.47%	16.07%	15.18%	16.46%	20.75%	18.52%	13.30%	-
YoY %	-3.73%	5.86%	-7.78%	-20.67%	12.04%	39.25%	-	-
Horiz. %	116.32%	120.83%	114.14%	123.76%	156.02%	139.25%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Per Share
RPS	639.96	601.31	492.18	730.23	664.78	641.57	556.03	2.36%
YoY %	6.43%	22.17%	-32.60%	9.85%	3.62%	15.38%	-	-
Horiz. %	115.09%	108.14%	88.52%	131.33%	119.56%	115.38%	100.00%	-
EPS	134.44	118.47	95.31	96.95	109.36	84.64	54.27	16.31%
YoY %	13.48%	24.30%	-1.69%	-11.35%	29.21%	55.96%	-	-
Horiz. %	247.72%	218.30%	175.62%	178.64%	201.51%	155.96%	100.00%	-
DPS	56.00	48.00	48.00	42.67	21.33	13.33	0.00	-
YoY %	16.67%	0.00%	12.49%	100.05%	60.02%	0.00%	-	-
Horiz. %	420.11%	360.09%	360.09%	320.11%	160.02%	100.00%	-	-
NAPS	8.69	7.37	6.28	5.89	5.27	4.57	4.08	13.42%
YoY %	17.91%	17.36%	6.62%	11.76%	15.32%	12.01%	-	-
Horiz. %	212.99%	180.64%	153.92%	144.36%	129.17%	112.01%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Adjusted Per Share Value based on latest NOSH - 402,070
RPS	639.92	601.32	492.14	724.20	641.25	612.89	524.68	3.36%
YoY %	6.42%	22.18%	-32.04%	12.94%	4.63%	16.81%	-	-
Horiz. %	121.96%	114.61%	93.80%	138.03%	122.22%	116.81%	100.00%	-
EPS	134.43	118.47	95.30	96.14	105.49	80.86	51.21	17.44%
YoY %	13.47%	24.31%	-0.87%	-8.86%	30.46%	57.90%	-	-
Horiz. %	262.51%	231.34%	186.10%	187.74%	205.99%	157.90%	100.00%	-
DPS	56.00	48.00	48.00	42.31	20.58	12.74	0.00	-
YoY %	16.67%	0.00%	13.45%	105.59%	61.54%	0.00%	-	-
Horiz. %	439.56%	376.77%	376.77%	332.10%	161.54%	100.00%	-	-
NAPS	8.6894	7.3701	6.2794	5.8413	5.0835	4.3658	3.8499	14.52%
YoY %	17.90%	17.37%	7.50%	14.91%	16.44%	13.40%	-	-
Horiz. %	225.70%	191.44%	163.11%	151.73%	132.04%	113.40%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	31/10/01	-
Price	17.50	12.10	14.70	8.25	8.25	8.25	8.35	-
P/RPS	2.73	2.01	2.99	1.13	1.24	1.29	1.50	10.49%
YoY %	35.82%	-32.78%	164.60%	-8.87%	-3.88%	-14.00%	-	-
Horiz. %	182.00%	134.00%	199.33%	75.33%	82.67%	86.00%	100.00%	-
P/EPS	13.02	10.21	15.42	8.51	7.54	9.75	15.39	-2.74%
YoY %	27.52%	-33.79%	81.20%	12.86%	-22.67%	-36.65%	-	-
Horiz. %	84.60%	66.34%	100.19%	55.30%	48.99%	63.35%	100.00%	-
EY	7.68	9.79	6.48	11.75	13.26	10.26	6.50	2.81%
YoY %	-21.55%	51.08%	-44.85%	-11.39%	29.24%	57.85%	-	-
Horiz. %	118.15%	150.62%	99.69%	180.77%	204.00%	157.85%	100.00%	-
DY	3.20	3.97	3.27	5.17	2.59	1.62	0.00	-
YoY %	-19.40%	21.41%	-36.75%	99.61%	59.88%	0.00%	-	-
Horiz. %	197.53%	245.06%	201.85%	319.14%	159.88%	100.00%	-	-
P/NAPS	2.01	1.64	2.34	1.40	1.57	1.81	2.05	-0.32%
YoY %	22.56%	-29.91%	67.14%	-10.83%	-13.26%	-11.71%	-	-
Horiz. %	98.05%	80.00%	114.15%	68.29%	76.59%	88.29%	100.00%	-

	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	CAGR
Price Multiplier on Announcement Date
Date	11/12/07	15/12/06	13/12/05	14/12/04	17/12/03	12/12/02	12/12/01	-
Price	17.90	13.00	15.00	8.25	8.25	8.25	8.25	-
P/RPS	2.80	2.16	3.05	1.13	1.24	1.29	1.48	11.20%
YoY %	29.63%	-29.18%	169.91%	-8.87%	-3.88%	-12.84%	-	-
Horiz. %	189.19%	145.95%	206.08%	76.35%	83.78%	87.16%	100.00%	-
P/EPS	13.31	10.97	15.74	8.51	7.54	9.75	15.20	-2.18%
YoY %	21.33%	-30.30%	84.96%	12.86%	-22.67%	-35.86%	-	-
Horiz. %	87.57%	72.17%	103.55%	55.99%	49.61%	64.14%	100.00%	-
EY	7.51	9.11	6.35	11.75	13.26	10.26	6.58	2.22%
YoY %	-17.56%	43.46%	-45.96%	-11.39%	29.24%	55.93%	-	-
Horiz. %	114.13%	138.45%	96.50%	178.57%	201.52%	155.93%	100.00%	-
DY	3.13	3.69	3.20	5.17	2.59	1.62	0.00	-
YoY %	-15.18%	15.31%	-38.10%	99.61%	59.88%	0.00%	-	-
Horiz. %	193.21%	227.78%	197.53%	319.14%	159.88%	100.00%	-	-
P/NAPS	2.06	1.76	2.39	1.40	1.57	1.81	2.02	0.32%
YoY %	17.05%	-26.36%	70.71%	-10.83%	-13.26%	-10.40%	-	-
Horiz. %	101.98%	87.13%	118.32%	69.31%	77.72%	89.60%	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