[TANJONG] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Oct-2007 [#3]

Profit Trend

QoQ- 17.11%

YoY- 13.47%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Annualized Quarter Result
Revenue	3,948,725	3,515,085	2,580,598	2,424,969	1,984,661	2,920,481	2,585,974	7.30%
YoY %	12.34%	36.21%	6.42%	22.19%	-32.04%	12.94%	-	-
Horiz. %	152.70%	135.93%	99.79%	93.77%	76.75%	112.94%	100.00%	-
PBT	1,046,069	800,818	747,752	626,054	538,212	559,716	604,238	9.56%
YoY %	30.63%	7.10%	19.44%	16.32%	-3.84%	-7.37%	-	-
Horiz. %	173.12%	132.53%	123.75%	103.61%	89.07%	92.63%	100.00%	-
Tax	-218,560	-126,233	-197,989	-140,698	-162,102	-172,009	-178,829	3.39%
YoY %	-73.14%	36.24%	-40.72%	13.20%	5.76%	3.81%	-	-
Horiz. %	122.22%	70.59%	110.71%	78.68%	90.65%	96.19%	100.00%	-
NP	827,509	674,585	549,762	485,356	376,109	387,706	425,409	11.71%
YoY %	22.67%	22.70%	13.27%	29.05%	-2.99%	-8.86%	-	-
Horiz. %	194.52%	158.57%	129.23%	114.09%	88.41%	91.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	734,272	579,708	542,120	477,750	384,310	387,706	425,409	9.51%
YoY %	26.66%	6.93%	13.47%	24.31%	-0.88%	-8.86%	-	-
Horiz. %	172.60%	136.27%	127.44%	112.30%	90.34%	91.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.89%	15.76%	26.48%	22.47%	30.12%	30.73%	29.60%	-
YoY %	32.55%	-40.48%	17.85%	-25.40%	-1.99%	3.82%	-	-
Horiz. %	70.57%	53.24%	89.46%	75.91%	101.76%	103.82%	100.00%	-
Total Cost	3,121,216	2,840,500	2,030,836	1,939,613	1,608,552	2,532,774	2,160,565	6.31%
YoY %	9.88%	39.87%	4.70%	20.58%	-36.49%	17.23%	-	-
Horiz. %	144.46%	131.47%	94.00%	89.77%	74.45%	117.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,153,669	4,137,315	3,504,182	2,972,162	2,532,321	2,355,636	2,050,024	12.47%
YoY %	0.40%	18.07%	17.90%	17.37%	7.50%	14.91%	-	-
Horiz. %	202.62%	201.82%	170.93%	144.98%	123.53%	114.91%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	282,288	282,272	225,816	193,573	193,553	170,640	82,986	22.61%
YoY %	0.01%	25.00%	16.66%	0.01%	13.43%	105.63%	-	-
Horiz. %	340.16%	340.14%	272.11%	233.26%	233.24%	205.63%	100.00%	-
Div Payout %	38.44%	48.69%	41.65%	40.52%	50.36%	44.01%	19.51%	-
YoY %	-21.05%	16.90%	2.79%	-19.54%	14.43%	125.58%	-	-
Horiz. %	197.03%	249.56%	213.48%	207.69%	258.12%	225.58%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	4,153,669	4,137,315	3,504,182	2,972,162	2,532,321	2,355,636	2,050,024	12.47%
YoY %	0.40%	18.07%	17.90%	17.37%	7.50%	14.91%	-	-
Horiz. %	202.62%	201.82%	170.93%	144.98%	123.53%	114.91%	100.00%	-
NOSH	403,268	403,247	403,243	403,278	403,235	399,938	388,999	0.60%
YoY %	0.01%	0.00%	-0.01%	0.01%	0.82%	2.81%	-	-
Horiz. %	103.67%	103.66%	103.66%	103.67%	103.66%	102.81%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	20.96%	19.19%	21.30%	20.01%	18.95%	13.28%	16.45%	-
YoY %	9.22%	-9.91%	6.45%	5.59%	42.70%	-19.27%	-	-
Horiz. %	127.42%	116.66%	129.48%	121.64%	115.20%	80.73%	100.00%	-
ROE	17.68%	14.01%	15.47%	16.07%	15.18%	16.46%	20.75%	-
YoY %	26.20%	-9.44%	-3.73%	5.86%	-7.78%	-20.67%	-	-
Horiz. %	85.20%	67.52%	74.55%	77.45%	73.16%	79.33%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	979.18	871.70	639.96	601.31	492.18	730.23	664.78	6.66%
YoY %	12.33%	36.21%	6.43%	22.17%	-32.60%	9.85%	-	-
Horiz. %	147.29%	131.13%	96.27%	90.45%	74.04%	109.85%	100.00%	-
EPS	182.08	143.76	134.44	118.47	95.31	96.95	109.36	8.85%
YoY %	26.66%	6.93%	13.48%	24.30%	-1.69%	-11.35%	-	-
Horiz. %	166.50%	131.46%	122.93%	108.33%	87.15%	88.65%	100.00%	-
DPS	70.00	70.00	56.00	48.00	48.00	42.67	21.33	21.88%
YoY %	0.00%	25.00%	16.67%	0.00%	12.49%	100.05%	-	-
Horiz. %	328.18%	328.18%	262.54%	225.04%	225.04%	200.05%	100.00%	-
NAPS	10.30	10.26	8.69	7.37	6.28	5.89	5.27	11.80%
YoY %	0.39%	18.07%	17.91%	17.36%	6.62%	11.76%	-	-
Horiz. %	195.45%	194.69%	164.90%	139.85%	119.17%	111.76%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	979.17	871.64	639.92	601.32	492.14	724.20	641.25	7.30%
YoY %	12.34%	36.21%	6.42%	22.18%	-32.04%	12.94%	-	-
Horiz. %	152.70%	135.93%	99.79%	93.77%	76.75%	112.94%	100.00%	-
EPS	182.08	143.75	134.43	118.47	95.30	96.14	105.49	9.51%
YoY %	26.66%	6.93%	13.47%	24.31%	-0.87%	-8.86%	-	-
Horiz. %	172.60%	136.27%	127.43%	112.30%	90.34%	91.14%	100.00%	-
DPS	70.00	70.00	56.00	48.00	48.00	42.31	20.58	22.61%
YoY %	0.00%	25.00%	16.67%	0.00%	13.45%	105.59%	-	-
Horiz. %	340.14%	340.14%	272.11%	233.24%	233.24%	205.59%	100.00%	-
NAPS	10.2999	10.2594	8.6894	7.3701	6.2794	5.8413	5.0835	12.47%
YoY %	0.39%	18.07%	17.90%	17.37%	7.50%	14.91%	-	-
Horiz. %	202.61%	201.82%	170.93%	144.98%	123.53%	114.91%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	15.16	11.80	17.50	12.10	14.70	8.25	8.25	-
P/RPS	1.55	1.35	2.73	2.01	2.99	1.13	1.24	3.78%
YoY %	14.81%	-50.55%	35.82%	-32.78%	164.60%	-8.87%	-	-
Horiz. %	125.00%	108.87%	220.16%	162.10%	241.13%	91.13%	100.00%	-
P/EPS	8.33	8.21	13.02	10.21	15.42	8.51	7.54	1.67%
YoY %	1.46%	-36.94%	27.52%	-33.79%	81.20%	12.86%	-	-
Horiz. %	110.48%	108.89%	172.68%	135.41%	204.51%	112.86%	100.00%	-
EY	12.01	12.18	7.68	9.79	6.48	11.75	13.26	-1.63%
YoY %	-1.40%	58.59%	-21.55%	51.08%	-44.85%	-11.39%	-	-
Horiz. %	90.57%	91.86%	57.92%	73.83%	48.87%	88.61%	100.00%	-
DY	4.62	5.93	3.20	3.97	3.27	5.17	2.59	10.11%
YoY %	-22.09%	85.31%	-19.40%	21.41%	-36.75%	99.61%	-	-
Horiz. %	178.38%	228.96%	123.55%	153.28%	126.25%	199.61%	100.00%	-
P/NAPS	1.47	1.15	2.01	1.64	2.34	1.40	1.57	-1.08%
YoY %	27.83%	-42.79%	22.56%	-29.91%	67.14%	-10.83%	-	-
Horiz. %	93.63%	73.25%	128.03%	104.46%	149.04%	89.17%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	11/12/09	11/12/08	11/12/07	15/12/06	13/12/05	14/12/04	17/12/03	-
Price	16.44	13.20	17.90	13.00	15.00	8.25	8.25	-
P/RPS	1.68	1.51	2.80	2.16	3.05	1.13	1.24	5.18%
YoY %	11.26%	-46.07%	29.63%	-29.18%	169.91%	-8.87%	-	-
Horiz. %	135.48%	121.77%	225.81%	174.19%	245.97%	91.13%	100.00%	-
P/EPS	9.03	9.18	13.31	10.97	15.74	8.51	7.54	3.04%
YoY %	-1.63%	-31.03%	21.33%	-30.30%	84.96%	12.86%	-	-
Horiz. %	119.76%	121.75%	176.53%	145.49%	208.75%	112.86%	100.00%	-
EY	11.08	10.89	7.51	9.11	6.35	11.75	13.26	-2.94%
YoY %	1.74%	45.01%	-17.56%	43.46%	-45.96%	-11.39%	-	-
Horiz. %	83.56%	82.13%	56.64%	68.70%	47.89%	88.61%	100.00%	-
DY	4.26	5.30	3.13	3.69	3.20	5.17	2.59	8.63%
YoY %	-19.62%	69.33%	-15.18%	15.31%	-38.10%	99.61%	-	-
Horiz. %	164.48%	204.63%	120.85%	142.47%	123.55%	199.61%	100.00%	-
P/NAPS	1.60	1.29	2.06	1.76	2.39	1.40	1.57	0.31%
YoY %	24.03%	-37.38%	17.05%	-26.36%	70.71%	-10.83%	-	-
Horiz. %	101.91%	82.17%	131.21%	112.10%	152.23%	89.17%	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