[TANJONG] YoY Quarter Result on 31-Jan-2007 [#4]

Announcement Date
22-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -0.88%
YoY- 75.3%
Quarter Report
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 936,567 1,057,541 786,196 618,612 476,797 761,666 737,690 4.05%
PBT 168,699 148,221 212,663 218,705 97,508 118,879 134,782 3.80%
Tax -40,792 -105,584 -46,766 -45,933 -10,474 -9,731 -48,358 -2.79%
NP 127,907 42,637 165,897 172,772 87,034 109,148 86,424 6.74%
-
NP to SH 126,069 28,987 147,868 151,214 86,261 109,148 86,424 6.48%
-
Tax Rate 24.18% 71.23% 21.99% 21.00% 10.74% 8.19% 35.88% -
Total Cost 808,660 1,014,904 620,299 445,840 389,763 652,518 651,266 3.67%
-
Net Worth 4,278,925 3,705,014 3,677,571 3,330,740 2,790,678 2,353,425 2,107,325 12.51%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 191,563 151,183 193,556 185,489 137,114 153,133 197,315 -0.49%
Div Payout % 151.95% 521.56% 130.90% 122.67% 158.95% 140.30% 228.31% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 4,278,925 3,705,014 3,677,571 3,330,740 2,790,678 2,353,425 2,107,325 12.51%
NOSH 403,291 403,157 403,242 403,237 403,277 402,983 394,630 0.36%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 13.66% 4.03% 21.10% 27.93% 18.25% 14.33% 11.72% -
ROE 2.95% 0.78% 4.02% 4.54% 3.09% 4.64% 4.10% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 232.23 262.31 194.97 153.41 118.23 189.01 186.93 3.67%
EPS 31.26 7.19 36.67 37.50 21.39 27.07 21.90 6.10%
DPS 47.50 37.50 48.00 46.00 34.00 38.00 50.00 -0.85%
NAPS 10.61 9.19 9.12 8.26 6.92 5.84 5.34 12.11%
Adjusted Per Share Value based on latest NOSH - 403,237
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 232.24 262.24 194.95 153.40 118.23 188.87 182.93 4.05%
EPS 31.26 7.19 36.67 37.50 21.39 27.07 21.43 6.48%
DPS 47.50 37.49 48.00 46.00 34.00 37.97 48.93 -0.49%
NAPS 10.6105 9.1874 9.1193 8.2593 6.9201 5.8358 5.2256 12.51%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 17.36 13.50 16.10 14.80 14.80 8.25 8.25 -
P/RPS 7.48 5.15 8.26 9.65 12.52 4.36 4.41 9.19%
P/EPS 55.53 187.76 43.91 39.47 69.19 30.46 37.67 6.67%
EY 1.80 0.53 2.28 2.53 1.45 3.28 2.65 -6.23%
DY 2.74 2.78 2.98 3.11 2.30 4.61 6.06 -12.38%
P/NAPS 1.64 1.47 1.77 1.79 2.14 1.41 1.54 1.05%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 24/03/10 31/03/09 27/03/08 22/03/07 28/03/06 22/03/05 25/03/04 -
Price 17.74 13.80 16.70 15.10 14.80 8.25 8.25 -
P/RPS 7.64 5.26 8.57 9.84 12.52 4.36 4.41 9.58%
P/EPS 56.75 191.93 45.54 40.27 69.19 30.46 37.67 7.06%
EY 1.76 0.52 2.20 2.48 1.45 3.28 2.65 -6.58%
DY 2.68 2.72 2.87 3.05 2.30 4.61 6.06 -12.70%
P/NAPS 1.67 1.50 1.83 1.83 2.14 1.41 1.54 1.35%

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