[TANJONG] YoY Cumulative 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- 42.81%
YoY- -0.88%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 2,636,314 1,935,449 1,818,727 1,488,496 2,190,361 1,939,481 1,853,720 6.03%
PBT 600,614 560,814 469,541 403,659 419,787 453,179 397,859 7.09%
Tax -94,675 -148,492 -105,524 -121,577 -129,007 -134,122 -153,303 -7.71%
NP 505,939 412,322 364,017 282,082 290,780 319,057 244,556 12.86%
-
NP to SH 434,781 406,590 358,313 288,233 290,780 319,057 244,556 10.05%
-
Tax Rate 15.76% 26.48% 22.47% 30.12% 30.73% 29.60% 38.53% -
Total Cost 2,130,375 1,523,127 1,454,710 1,206,414 1,899,581 1,620,424 1,609,164 4.78%
-
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%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 211,704 169,362 145,180 145,164 127,980 62,239 38,524 32.80%
Div Payout % 48.69% 41.65% 40.52% 50.36% 44.01% 19.51% 15.75% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
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%
NOSH 403,247 403,243 403,278 403,235 399,938 388,999 385,248 0.76%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 19.19% 21.30% 20.01% 18.95% 13.28% 16.45% 13.19% -
ROE 10.51% 11.60% 12.06% 11.38% 12.34% 15.56% 13.89% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 653.77 479.97 450.99 369.14 547.67 498.58 481.17 5.23%
EPS 107.82 100.83 88.85 71.48 72.71 82.02 63.48 9.22%
DPS 52.50 42.00 36.00 36.00 32.00 16.00 10.00 31.80%
NAPS 10.26 8.69 7.37 6.28 5.89 5.27 4.57 14.41%
Adjusted Per Share Value based on latest NOSH - 403,191
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 653.73 479.94 450.99 369.10 543.15 480.94 459.67 6.03%
EPS 107.81 100.82 88.85 71.47 72.11 79.12 60.64 10.05%
DPS 52.50 42.00 36.00 36.00 31.74 15.43 9.55 32.81%
NAPS 10.2594 8.6894 7.3701 6.2794 5.8413 5.0835 4.3658 15.28%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
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 1.80 3.65 2.68 3.98 1.51 1.65 1.71 0.85%
P/EPS 10.94 17.36 13.62 20.57 11.35 10.06 13.00 -2.83%
EY 9.14 5.76 7.34 4.86 8.81 9.94 7.69 2.91%
DY 4.45 2.40 2.98 2.45 3.88 1.94 1.21 24.21%
P/NAPS 1.15 2.01 1.64 2.34 1.40 1.57 1.81 -7.27%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
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 2.02 3.73 2.88 4.06 1.51 1.65 1.71 2.81%
P/EPS 12.24 17.75 14.63 20.98 11.35 10.06 13.00 -0.99%
EY 8.17 5.63 6.83 4.77 8.81 9.94 7.69 1.01%
DY 3.98 2.35 2.77 2.40 3.88 1.94 1.21 21.92%
P/NAPS 1.29 2.06 1.76 2.39 1.40 1.57 1.81 -5.48%

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