[TANJONG] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

25-Sep-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jul-2007 [#2]

Profit Trend

QoQ- 108.0%

YoY- 12.49%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Cumulative Result
Revenue	1,976,368	1,649,801	1,243,414	1,149,734	1,023,258	1,441,844	1,267,138	7.68%
YoY %	19.79%	32.68%	8.15%	12.36%	-29.03%	13.79%	-	-
Horiz. %	155.97%	130.20%	98.13%	90.73%	80.75%	113.79%	100.00%	-
PBT	531,971	461,487	322,264	262,353	287,050	263,091	277,557	11.44%
YoY %	15.27%	43.20%	22.84%	-8.60%	9.11%	-5.21%	-	-
Horiz. %	191.66%	166.27%	116.11%	94.52%	103.42%	94.79%	100.00%	-
Tax	-109,816	-68,731	-86,514	-53,563	-90,081	-82,182	-82,839	4.80%
YoY %	-59.78%	20.56%	-61.52%	40.54%	-9.61%	0.79%	-	-
Horiz. %	132.57%	82.97%	104.44%	64.66%	108.74%	99.21%	100.00%	-
NP	422,155	392,756	235,750	208,790	196,969	180,909	194,718	13.75%
YoY %	7.49%	66.60%	12.91%	6.00%	8.88%	-7.09%	-	-
Horiz. %	216.80%	201.71%	121.07%	107.23%	101.16%	92.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	372,941	337,654	231,464	205,755	201,829	180,909	194,718	11.42%
YoY %	10.45%	45.88%	12.49%	1.95%	11.56%	-7.09%	-	-
Horiz. %	191.53%	173.41%	118.87%	105.67%	103.65%	92.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	14.89%	26.85%	20.42%	31.38%	31.24%	29.85%	-
YoY %	38.62%	-44.54%	31.49%	-34.93%	0.45%	4.66%	-	-
Horiz. %	69.15%	49.88%	89.95%	68.41%	105.13%	104.66%	100.00%	-
Total Cost	1,554,213	1,257,045	1,007,664	940,944	826,289	1,260,935	1,072,420	6.37%
YoY %	23.64%	24.75%	7.09%	13.88%	-34.47%	17.58%	-	-
Horiz. %	144.93%	117.22%	93.96%	87.74%	77.05%	117.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	5.36%	15.54%	17.90%	17.67%	9.69%	18.33%	-	-
Horiz. %	219.21%	208.06%	180.07%	152.74%	129.80%	118.33%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	141,143	141,142	112,909	96,787	96,781	79,729	62,086	14.65%
YoY %	0.00%	25.01%	16.66%	0.01%	21.39%	28.42%	-	-
Horiz. %	227.33%	227.33%	181.86%	155.89%	155.88%	128.42%	100.00%	-
Div Payout %	37.85%	41.80%	48.78%	47.04%	47.95%	44.07%	31.89%	-
YoY %	-9.45%	-14.31%	3.70%	-1.90%	8.80%	38.19%	-	-
Horiz. %	118.69%	131.08%	152.96%	147.51%	150.36%	138.19%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
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%
YoY %	5.36%	15.54%	17.90%	17.67%	9.69%	18.33%	-	-
Horiz. %	219.21%	208.06%	180.07%	152.74%	129.80%	118.33%	100.00%	-
NOSH	403,266	403,265	403,247	403,283	403,254	398,649	388,039	0.64%
YoY %	0.00%	0.00%	-0.01%	0.01%	1.16%	2.73%	-	-
Horiz. %	103.92%	103.92%	103.92%	103.93%	103.92%	102.73%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	21.36%	23.81%	18.96%	18.16%	19.25%	12.55%	15.37%	-
YoY %	-10.29%	25.58%	4.41%	-5.66%	53.39%	-18.35%	-	-
Horiz. %	138.97%	154.91%	123.36%	118.15%	125.24%	81.65%	100.00%	-
ROE	8.88%	8.47%	6.71%	7.03%	8.11%	7.98%	10.16%	-
YoY %	4.84%	26.23%	-4.55%	-13.32%	1.63%	-21.46%	-	-
Horiz. %	87.40%	83.37%	66.04%	69.19%	79.82%	78.54%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	490.09	409.11	308.35	285.09	253.75	361.68	326.55	6.99%
YoY %	19.79%	32.68%	8.16%	12.35%	-29.84%	10.76%	-	-
Horiz. %	150.08%	125.28%	94.43%	87.30%	77.71%	110.76%	100.00%	-
EPS	92.48	83.73	57.40	51.02	50.05	45.38	50.18	10.71%
YoY %	10.45%	45.87%	12.50%	1.94%	10.29%	-9.57%	-	-
Horiz. %	184.30%	166.86%	114.39%	101.67%	99.74%	90.43%	100.00%	-
DPS	35.00	35.00	28.00	24.00	24.00	20.00	16.00	13.92%
YoY %	0.00%	25.00%	16.67%	0.00%	20.00%	25.00%	-	-
Horiz. %	218.75%	218.75%	175.00%	150.00%	150.00%	125.00%	100.00%	-
NAPS	10.42	9.89	8.56	7.26	6.17	5.69	4.94	13.23%
YoY %	5.36%	15.54%	17.91%	17.67%	8.44%	15.18%	-	-
Horiz. %	210.93%	200.20%	173.28%	146.96%	124.90%	115.18%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 403,302
RPS	490.08	409.10	308.33	285.10	253.74	357.54	314.21	7.68%
YoY %	19.79%	32.68%	8.15%	12.36%	-29.03%	13.79%	-	-
Horiz. %	155.97%	130.20%	98.13%	90.74%	80.75%	113.79%	100.00%	-
EPS	92.48	83.73	57.40	51.02	50.05	44.86	48.28	11.43%
YoY %	10.45%	45.87%	12.50%	1.94%	11.57%	-7.08%	-	-
Horiz. %	191.55%	173.43%	118.89%	105.68%	103.67%	92.92%	100.00%	-
DPS	35.00	35.00	28.00	24.00	24.00	19.77	15.40	14.64%
YoY %	0.00%	25.00%	16.67%	0.00%	21.40%	28.38%	-	-
Horiz. %	227.27%	227.27%	181.82%	155.84%	155.84%	128.38%	100.00%	-
NAPS	10.4199	9.8898	8.5595	7.2602	6.1697	5.6248	4.7534	13.96%
YoY %	5.36%	15.54%	17.90%	17.68%	9.69%	18.33%	-	-
Horiz. %	219.21%	208.06%	180.07%	152.74%	129.80%	118.33%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
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	3.10	3.20	5.74	4.84	5.52	2.28	2.53	3.44%
YoY %	-3.12%	-44.25%	18.60%	-12.32%	142.11%	-9.88%	-	-
Horiz. %	122.53%	126.48%	226.88%	191.30%	218.18%	90.12%	100.00%	-
P/EPS	16.44	15.65	30.84	27.05	27.97	18.18	16.44	0.00%
YoY %	5.05%	-49.25%	14.01%	-3.29%	53.85%	10.58%	-	-
Horiz. %	100.00%	95.19%	187.59%	164.54%	170.13%	110.58%	100.00%	-
EY	6.08	6.39	3.24	3.70	3.58	5.50	6.08	0.00%
YoY %	-4.85%	97.22%	-12.43%	3.35%	-34.91%	-9.54%	-	-
Horiz. %	100.00%	105.10%	53.29%	60.86%	58.88%	90.46%	100.00%	-
DY	2.30	2.67	1.58	1.74	1.71	2.42	1.94	2.87%
YoY %	-13.86%	68.99%	-9.20%	1.75%	-29.34%	24.74%	-	-
Horiz. %	118.56%	137.63%	81.44%	89.69%	88.14%	124.74%	100.00%	-
P/NAPS	1.46	1.32	2.07	1.90	2.27	1.45	1.67	-2.21%
YoY %	10.61%	-36.23%	8.95%	-16.30%	56.55%	-13.17%	-	-
Horiz. %	87.43%	79.04%	123.95%	113.77%	135.93%	86.83%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
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	3.06	3.15	5.97	4.45	5.71	2.28	2.53	3.21%
YoY %	-2.86%	-47.24%	34.16%	-22.07%	150.44%	-9.88%	-	-
Horiz. %	120.95%	124.51%	235.97%	175.89%	225.69%	90.12%	100.00%	-
P/EPS	16.22	15.41	32.06	24.89	28.97	18.18	16.44	-0.22%
YoY %	5.26%	-51.93%	28.81%	-14.08%	59.35%	10.58%	-	-
Horiz. %	98.66%	93.73%	195.01%	151.40%	176.22%	110.58%	100.00%	-
EY	6.17	6.49	3.12	4.02	3.45	5.50	6.08	0.24%
YoY %	-4.93%	108.01%	-22.39%	16.52%	-37.27%	-9.54%	-	-
Horiz. %	101.48%	106.74%	51.32%	66.12%	56.74%	90.46%	100.00%	-
DY	2.33	2.71	1.52	1.89	1.66	2.42	1.94	3.09%
YoY %	-14.02%	78.29%	-19.58%	13.86%	-31.40%	24.74%	-	-
Horiz. %	120.10%	139.69%	78.35%	97.42%	85.57%	124.74%	100.00%	-
P/NAPS	1.44	1.30	2.15	1.75	2.35	1.45	1.67	-2.43%
YoY %	10.77%	-39.53%	22.86%	-25.53%	62.07%	-13.17%	-	-
Horiz. %	86.23%	77.84%	128.74%	104.79%	140.72%	86.83%	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