[TANJONG] YoY Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Oct-2006 [#3]

Profit Trend

QoQ- 74.15%

YoY- 24.31%

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
Cumulative Result
Revenue	2,961,544	2,636,314	1,935,449	1,818,727	1,488,496	2,190,361	1,939,481	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	784,552	600,614	560,814	469,541	403,659	419,787	453,179	9.56%
YoY %	30.62%	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	-163,920	-94,675	-148,492	-105,524	-121,577	-129,007	-134,122	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	620,632	505,939	412,322	364,017	282,082	290,780	319,057	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	550,704	434,781	406,590	358,313	288,233	290,780	319,057	9.51%
YoY %	26.66%	6.93%	13.47%	24.31%	-0.88%	-8.86%	-	-
Horiz. %	172.60%	136.27%	127.43%	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	2,340,912	2,130,375	1,523,127	1,454,710	1,206,414	1,899,581	1,620,424	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	211,716	211,704	169,362	145,180	145,164	127,980	62,239	22.61%
YoY %	0.01%	25.00%	16.66%	0.01%	13.43%	105.63%	-	-
Horiz. %	340.17%	340.15%	272.12%	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	13.26%	10.51%	11.60%	12.06%	11.38%	12.34%	15.56%	-
YoY %	26.17%	-9.40%	-3.81%	5.98%	-7.78%	-20.69%	-	-
Horiz. %	85.22%	67.54%	74.55%	77.51%	73.14%	79.31%	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	734.38	653.77	479.97	450.99	369.14	547.67	498.58	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	136.56	107.82	100.83	88.85	71.48	72.71	82.02	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	52.50	52.50	42.00	36.00	36.00	32.00	16.00	21.87%
YoY %	0.00%	25.00%	16.67%	0.00%	12.50%	100.00%	-	-
Horiz. %	328.12%	328.12%	262.50%	225.00%	225.00%	200.00%	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 - 403,272
RPS	734.38	653.73	479.94	450.99	369.10	543.15	480.94	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%	-
EPS	136.56	107.81	100.82	88.85	71.47	72.11	79.12	9.51%
YoY %	26.67%	6.93%	13.47%	24.32%	-0.89%	-8.86%	-	-
Horiz. %	172.60%	136.26%	127.43%	112.30%	90.33%	91.14%	100.00%	-
DPS	52.50	52.50	42.00	36.00	36.00	31.74	15.43	22.61%
YoY %	0.00%	25.00%	16.67%	0.00%	13.42%	105.70%	-	-
Horiz. %	340.25%	340.25%	272.20%	233.31%	233.31%	205.70%	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	2.06	1.80	3.65	2.68	3.98	1.51	1.65	3.76%
YoY %	14.44%	-50.68%	36.19%	-32.66%	163.58%	-8.48%	-	-
Horiz. %	124.85%	109.09%	221.21%	162.42%	241.21%	91.52%	100.00%	-
P/EPS	11.10	10.94	17.36	13.62	20.57	11.35	10.06	1.65%
YoY %	1.46%	-36.98%	27.46%	-33.79%	81.23%	12.82%	-	-
Horiz. %	110.34%	108.75%	172.56%	135.39%	204.47%	112.82%	100.00%	-
EY	9.01	9.14	5.76	7.34	4.86	8.81	9.94	-1.62%
YoY %	-1.42%	58.68%	-21.53%	51.03%	-44.84%	-11.37%	-	-
Horiz. %	90.64%	91.95%	57.95%	73.84%	48.89%	88.63%	100.00%	-
DY	3.46	4.45	2.40	2.98	2.45	3.88	1.94	10.11%
YoY %	-22.25%	85.42%	-19.46%	21.63%	-36.86%	100.00%	-	-
Horiz. %	178.35%	229.38%	123.71%	153.61%	126.29%	200.00%	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	2.24	2.02	3.73	2.88	4.06	1.51	1.65	5.22%
YoY %	10.89%	-45.84%	29.51%	-29.06%	168.87%	-8.48%	-	-
Horiz. %	135.76%	122.42%	226.06%	174.55%	246.06%	91.52%	100.00%	-
P/EPS	12.04	12.24	17.75	14.63	20.98	11.35	10.06	3.03%
YoY %	-1.63%	-31.04%	21.33%	-30.27%	84.85%	12.82%	-	-
Horiz. %	119.68%	121.67%	176.44%	145.43%	208.55%	112.82%	100.00%	-
EY	8.31	8.17	5.63	6.83	4.77	8.81	9.94	-2.93%
YoY %	1.71%	45.12%	-17.57%	43.19%	-45.86%	-11.37%	-	-
Horiz. %	83.60%	82.19%	56.64%	68.71%	47.99%	88.63%	100.00%	-
DY	3.19	3.98	2.35	2.77	2.40	3.88	1.94	8.63%
YoY %	-19.85%	69.36%	-15.16%	15.42%	-38.14%	100.00%	-	-
Horiz. %	164.43%	205.15%	121.13%	142.78%	123.71%	200.00%	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