[TANJONG] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
11-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 47.67%
YoY- 26.66%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 2,961,544 2,636,314 1,935,449 1,818,727 1,488,496 2,190,361 1,939,481 7.30%
PBT 784,552 600,614 560,814 469,541 403,659 419,787 453,179 9.56%
Tax -163,920 -94,675 -148,492 -105,524 -121,577 -129,007 -134,122 3.39%
NP 620,632 505,939 412,322 364,017 282,082 290,780 319,057 11.71%
-
NP to SH 550,704 434,781 406,590 358,313 288,233 290,780 319,057 9.51%
-
Tax Rate 20.89% 15.76% 26.48% 22.47% 30.12% 30.73% 29.60% -
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%
-
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%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 211,716 211,704 169,362 145,180 145,164 127,980 62,239 22.61%
Div Payout % 38.44% 48.69% 41.65% 40.52% 50.36% 44.01% 19.51% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
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%
NOSH 403,268 403,247 403,243 403,278 403,235 399,938 388,999 0.60%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 20.96% 19.19% 21.30% 20.01% 18.95% 13.28% 16.45% -
ROE 13.26% 10.51% 11.60% 12.06% 11.38% 12.34% 15.56% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 734.38 653.77 479.97 450.99 369.14 547.67 498.58 6.66%
EPS 136.56 107.82 100.83 88.85 71.48 72.71 82.02 8.85%
DPS 52.50 52.50 42.00 36.00 36.00 32.00 16.00 21.87%
NAPS 10.30 10.26 8.69 7.37 6.28 5.89 5.27 11.80%
Adjusted Per Share Value based on latest NOSH - 403,273
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 734.38 653.73 479.94 450.99 369.10 543.15 480.94 7.30%
EPS 136.56 107.81 100.82 88.85 71.47 72.11 79.12 9.51%
DPS 52.50 52.50 42.00 36.00 36.00 31.74 15.43 22.61%
NAPS 10.2999 10.2594 8.6894 7.3701 6.2794 5.8413 5.0835 12.47%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
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%
P/EPS 11.10 10.94 17.36 13.62 20.57 11.35 10.06 1.65%
EY 9.01 9.14 5.76 7.34 4.86 8.81 9.94 -1.62%
DY 3.46 4.45 2.40 2.98 2.45 3.88 1.94 10.11%
P/NAPS 1.47 1.15 2.01 1.64 2.34 1.40 1.57 -1.08%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
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%
P/EPS 12.04 12.24 17.75 14.63 20.98 11.35 10.06 3.03%
EY 8.31 8.17 5.63 6.83 4.77 8.81 9.94 -2.93%
DY 3.19 3.98 2.35 2.77 2.40 3.88 1.94 8.63%
P/NAPS 1.60 1.29 2.06 1.76 2.39 1.40 1.57 0.31%

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