[TANJONG] YoY Quarter Result on 30-Apr-2009 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 560.34%
YoY- -4.75%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 945,772 978,819 809,515 598,183 553,070 517,589 703,619 5.05%
PBT 242,260 269,364 271,150 157,277 155,855 127,054 121,081 12.24%
Tax -48,847 -53,048 -40,466 -43,935 -27,796 -42,969 -37,732 4.39%
NP 193,413 216,316 230,684 113,342 128,059 84,085 83,349 15.05%
-
NP to SH 177,238 191,413 200,967 111,280 126,989 84,085 83,349 13.39%
-
Tax Rate 20.16% 19.69% 14.92% 27.93% 17.83% 33.82% 31.16% -
Total Cost 752,359 762,503 578,831 484,841 425,011 433,504 620,270 3.26%
-
Net Worth 4,270,649 3,975,841 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 11.76%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 80,654 70,565 70,564 56,446 48,392 48,394 31,810 16.76%
Div Payout % 45.51% 36.87% 35.11% 50.72% 38.11% 57.55% 38.17% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 4,270,649 3,975,841 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 11.76%
NOSH 403,271 403,229 403,224 403,188 403,267 403,285 397,631 0.23%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 20.45% 22.10% 28.50% 18.95% 23.15% 16.25% 11.85% -
ROE 4.15% 4.81% 5.35% 3.27% 4.43% 3.38% 3.80% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 234.52 242.74 200.76 148.36 137.15 128.34 176.95 4.80%
EPS 43.95 47.47 49.84 27.60 31.49 20.85 20.96 13.12%
DPS 20.00 17.50 17.50 14.00 12.00 12.00 8.00 16.49%
NAPS 10.59 9.86 9.31 8.44 7.11 6.16 5.51 11.49%
Adjusted Per Share Value based on latest NOSH - 403,229
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 234.52 242.72 200.74 148.33 137.15 128.35 174.48 5.04%
EPS 43.95 47.46 49.83 27.59 31.49 20.85 20.67 13.39%
DPS 20.00 17.50 17.50 14.00 12.00 12.00 7.89 16.76%
NAPS 10.59 9.859 9.3089 8.4383 7.1099 6.1602 5.4329 11.76%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 17.88 14.10 16.10 16.80 14.30 8.25 8.25 -
P/RPS 7.62 5.81 8.02 11.32 10.43 6.43 4.66 8.53%
P/EPS 40.68 29.70 32.30 60.87 45.41 39.57 39.36 0.55%
EY 2.46 3.37 3.10 1.64 2.20 2.53 2.54 -0.53%
DY 1.12 1.24 1.09 0.83 0.84 1.45 0.97 2.42%
P/NAPS 1.69 1.43 1.73 1.99 2.01 1.34 1.50 2.00%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 20/06/08 25/06/07 21/06/06 20/06/05 18/06/04 -
Price 17.44 13.70 14.20 19.10 13.10 13.60 8.25 -
P/RPS 7.44 5.64 7.07 12.87 9.55 10.60 4.66 8.10%
P/EPS 39.68 28.86 28.49 69.20 41.60 65.23 39.36 0.13%
EY 2.52 3.46 3.51 1.45 2.40 1.53 2.54 -0.13%
DY 1.15 1.28 1.23 0.73 0.92 0.88 0.97 2.87%
P/NAPS 1.65 1.39 1.53 2.26 1.84 2.21 1.50 1.60%

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