[TANJONG] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

13-Dec-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Oct-2005 [#3]

Profit Trend

QoQ- -4.79%

YoY- -0.88%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Annualized Quarter Result
Revenue	3,515,085	2,580,598	2,424,969	1,984,661	2,920,481	2,585,974	2,471,626	6.03%
YoY %	36.21%	6.42%	22.19%	-32.04%	12.94%	4.63%	-	-
Horiz. %	142.22%	104.41%	98.11%	80.30%	118.16%	104.63%	100.00%	-
PBT	800,818	747,752	626,054	538,212	559,716	604,238	530,478	7.09%
YoY %	7.10%	19.44%	16.32%	-3.84%	-7.37%	13.90%	-	-
Horiz. %	150.96%	140.96%	118.02%	101.46%	105.51%	113.90%	100.00%	-
Tax	-126,233	-197,989	-140,698	-162,102	-172,009	-178,829	-204,404	-7.71%
YoY %	36.24%	-40.72%	13.20%	5.76%	3.81%	12.51%	-	-
Horiz. %	61.76%	96.86%	68.83%	79.30%	84.15%	87.49%	100.00%	-
NP	674,585	549,762	485,356	376,109	387,706	425,409	326,074	12.86%
YoY %	22.70%	13.27%	29.05%	-2.99%	-8.86%	30.46%	-	-
Horiz. %	206.88%	168.60%	148.85%	115.34%	118.90%	130.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	579,708	542,120	477,750	384,310	387,706	425,409	326,074	10.05%
YoY %	6.93%	13.47%	24.31%	-0.88%	-8.86%	30.46%	-	-
Horiz. %	177.78%	166.26%	146.52%	117.86%	118.90%	130.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	26.48%	22.47%	30.12%	30.73%	29.60%	38.53%	-
YoY %	-40.48%	17.85%	-25.40%	-1.99%	3.82%	-23.18%	-	-
Horiz. %	40.90%	68.73%	58.32%	78.17%	79.76%	76.82%	100.00%	-
Total Cost	2,840,500	2,030,836	1,939,613	1,608,552	2,532,774	2,160,565	2,145,552	4.78%
YoY %	39.87%	4.70%	20.58%	-36.49%	17.23%	0.70%	-	-
Horiz. %	132.39%	94.65%	90.40%	74.97%	118.05%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,137,315	3,504,182	2,972,162	2,532,321	2,355,636	2,050,024	1,760,587	15.28%
YoY %	18.07%	17.90%	17.37%	7.50%	14.91%	16.44%	-	-
Horiz. %	235.00%	199.03%	168.82%	143.83%	133.80%	116.44%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Dividend
Div	282,272	225,816	193,573	193,553	170,640	82,986	51,366	32.80%
YoY %	25.00%	16.66%	0.01%	13.43%	105.63%	61.56%	-	-
Horiz. %	549.53%	439.62%	376.85%	376.81%	332.20%	161.56%	100.00%	-
Div Payout %	48.69%	41.65%	40.52%	50.36%	44.01%	19.51%	15.75%	-
YoY %	16.90%	2.79%	-19.54%	14.43%	125.58%	23.87%	-	-
Horiz. %	309.14%	264.44%	257.27%	319.75%	279.43%	123.87%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Equity
Net Worth	4,137,315	3,504,182	2,972,162	2,532,321	2,355,636	2,050,024	1,760,587	15.28%
YoY %	18.07%	17.90%	17.37%	7.50%	14.91%	16.44%	-	-
Horiz. %	235.00%	199.03%	168.82%	143.83%	133.80%	116.44%	100.00%	-
NOSH	403,247	403,243	403,278	403,235	399,938	388,999	385,248	0.76%
YoY %	0.00%	-0.01%	0.01%	0.82%	2.81%	0.97%	-	-
Horiz. %	104.67%	104.67%	104.68%	104.67%	103.81%	100.97%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Ratio Analysis
NP Margin	19.19%	21.30%	20.01%	18.95%	13.28%	16.45%	13.19%	-
YoY %	-9.91%	6.45%	5.59%	42.70%	-19.27%	24.72%	-	-
Horiz. %	145.49%	161.49%	151.71%	143.67%	100.68%	124.72%	100.00%	-
ROE	14.01%	15.47%	16.07%	15.18%	16.46%	20.75%	18.52%	-
YoY %	-9.44%	-3.73%	5.86%	-7.78%	-20.67%	12.04%	-	-
Horiz. %	75.65%	83.53%	86.77%	81.97%	88.88%	112.04%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Per Share
RPS	871.70	639.96	601.31	492.18	730.23	664.78	641.57	5.23%
YoY %	36.21%	6.43%	22.17%	-32.60%	9.85%	3.62%	-	-
Horiz. %	135.87%	99.75%	93.72%	76.71%	113.82%	103.62%	100.00%	-
EPS	143.76	134.44	118.47	95.31	96.95	109.36	84.64	9.22%
YoY %	6.93%	13.48%	24.30%	-1.69%	-11.35%	29.21%	-	-
Horiz. %	169.85%	158.84%	139.97%	112.61%	114.54%	129.21%	100.00%	-
DPS	70.00	56.00	48.00	48.00	42.67	21.33	13.33	31.80%
YoY %	25.00%	16.67%	0.00%	12.49%	100.05%	60.02%	-	-
Horiz. %	525.13%	420.11%	360.09%	360.09%	320.11%	160.02%	100.00%	-
NAPS	10.26	8.69	7.37	6.28	5.89	5.27	4.57	14.41%
YoY %	18.07%	17.91%	17.36%	6.62%	11.76%	15.32%	-	-
Horiz. %	224.51%	190.15%	161.27%	137.42%	128.88%	115.32%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 403,191
RPS	871.64	639.92	601.32	492.14	724.20	641.25	612.89	6.03%
YoY %	36.21%	6.42%	22.18%	-32.04%	12.94%	4.63%	-	-
Horiz. %	142.22%	104.41%	98.11%	80.30%	118.16%	104.63%	100.00%	-
EPS	143.75	134.43	118.47	95.30	96.14	105.49	80.86	10.05%
YoY %	6.93%	13.47%	24.31%	-0.87%	-8.86%	30.46%	-	-
Horiz. %	177.78%	166.25%	146.51%	117.86%	118.90%	130.46%	100.00%	-
DPS	70.00	56.00	48.00	48.00	42.31	20.58	12.74	32.80%
YoY %	25.00%	16.67%	0.00%	13.45%	105.59%	61.54%	-	-
Horiz. %	549.45%	439.56%	376.77%	376.77%	332.10%	161.54%	100.00%	-
NAPS	10.2594	8.6894	7.3701	6.2794	5.8413	5.0835	4.3658	15.28%
YoY %	18.07%	17.90%	17.37%	7.50%	14.91%	16.44%	-	-
Horiz. %	234.99%	199.03%	168.81%	143.83%	133.80%	116.44%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	-
Price	11.80	17.50	12.10	14.70	8.25	8.25	8.25	-
P/RPS	1.35	2.73	2.01	2.99	1.13	1.24	1.29	0.75%
YoY %	-50.55%	35.82%	-32.78%	164.60%	-8.87%	-3.88%	-	-
Horiz. %	104.65%	211.63%	155.81%	231.78%	87.60%	96.12%	100.00%	-
P/EPS	8.21	13.02	10.21	15.42	8.51	7.54	9.75	-2.82%
YoY %	-36.94%	27.52%	-33.79%	81.20%	12.86%	-22.67%	-	-
Horiz. %	84.21%	133.54%	104.72%	158.15%	87.28%	77.33%	100.00%	-
EY	12.18	7.68	9.79	6.48	11.75	13.26	10.26	2.89%
YoY %	58.59%	-21.55%	51.08%	-44.85%	-11.39%	29.24%	-	-
Horiz. %	118.71%	74.85%	95.42%	63.16%	114.52%	129.24%	100.00%	-
DY	5.93	3.20	3.97	3.27	5.17	2.59	1.62	24.11%
YoY %	85.31%	-19.40%	21.41%	-36.75%	99.61%	59.88%	-	-
Horiz. %	366.05%	197.53%	245.06%	201.85%	319.14%	159.88%	100.00%	-
P/NAPS	1.15	2.01	1.64	2.34	1.40	1.57	1.81	-7.27%
YoY %	-42.79%	22.56%	-29.91%	67.14%	-10.83%	-13.26%	-	-
Horiz. %	63.54%	111.05%	90.61%	129.28%	77.35%	86.74%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	11/12/08	11/12/07	15/12/06	13/12/05	14/12/04	17/12/03	12/12/02	-
Price	13.20	17.90	13.00	15.00	8.25	8.25	8.25	-
P/RPS	1.51	2.80	2.16	3.05	1.13	1.24	1.29	2.65%
YoY %	-46.07%	29.63%	-29.18%	169.91%	-8.87%	-3.88%	-	-
Horiz. %	117.05%	217.05%	167.44%	236.43%	87.60%	96.12%	100.00%	-
P/EPS	9.18	13.31	10.97	15.74	8.51	7.54	9.75	-0.99%
YoY %	-31.03%	21.33%	-30.30%	84.96%	12.86%	-22.67%	-	-
Horiz. %	94.15%	136.51%	112.51%	161.44%	87.28%	77.33%	100.00%	-
EY	10.89	7.51	9.11	6.35	11.75	13.26	10.26	0.99%
YoY %	45.01%	-17.56%	43.46%	-45.96%	-11.39%	29.24%	-	-
Horiz. %	106.14%	73.20%	88.79%	61.89%	114.52%	129.24%	100.00%	-
DY	5.30	3.13	3.69	3.20	5.17	2.59	1.62	21.81%
YoY %	69.33%	-15.18%	15.31%	-38.10%	99.61%	59.88%	-	-
Horiz. %	327.16%	193.21%	227.78%	197.53%	319.14%	159.88%	100.00%	-
P/NAPS	1.29	2.06	1.76	2.39	1.40	1.57	1.81	-5.48%
YoY %	-37.38%	17.05%	-26.36%	70.71%	-10.83%	-13.26%	-	-
Horiz. %	71.27%	113.81%	97.24%	132.04%	77.35%	86.74%	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