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

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

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

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Quarter Result
Revenue	936,567	1,057,541	786,196	618,612	476,797	761,666	737,690	4.05%
YoY %	-11.44%	34.51%	27.09%	29.74%	-37.40%	3.25%	-	-
Horiz. %	126.96%	143.36%	106.58%	83.86%	64.63%	103.25%	100.00%	-
PBT	168,699	148,221	212,663	218,705	97,508	118,879	134,782	3.80%
YoY %	13.82%	-30.30%	-2.76%	124.29%	-17.98%	-11.80%	-	-
Horiz. %	125.16%	109.97%	157.78%	162.27%	72.34%	88.20%	100.00%	-
Tax	-40,792	-105,584	-46,766	-45,933	-10,474	-9,731	-48,358	-2.79%
YoY %	61.37%	-125.77%	-1.81%	-338.54%	-7.64%	79.88%	-	-
Horiz. %	84.35%	218.34%	96.71%	94.99%	21.66%	20.12%	100.00%	-
NP	127,907	42,637	165,897	172,772	87,034	109,148	86,424	6.74%
YoY %	199.99%	-74.30%	-3.98%	98.51%	-20.26%	26.29%	-	-
Horiz. %	148.00%	49.33%	191.96%	199.91%	100.71%	126.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,069	28,987	147,868	151,214	86,261	109,148	86,424	6.48%
YoY %	334.92%	-80.40%	-2.21%	75.30%	-20.97%	26.29%	-	-
Horiz. %	145.87%	33.54%	171.10%	174.97%	99.81%	126.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	71.23%	21.99%	21.00%	10.74%	8.19%	35.88%	-
YoY %	-66.05%	223.92%	4.71%	95.53%	31.14%	-77.17%	-	-
Horiz. %	67.39%	198.52%	61.29%	58.53%	29.93%	22.83%	100.00%	-
Total Cost	808,660	1,014,904	620,299	445,840	389,763	652,518	651,266	3.67%
YoY %	-20.32%	63.62%	39.13%	14.39%	-40.27%	0.19%	-	-
Horiz. %	124.17%	155.84%	95.25%	68.46%	59.85%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	15.49%	0.75%	10.41%	19.35%	18.58%	11.68%	-	-
Horiz. %	203.05%	175.82%	174.51%	158.06%	132.43%	111.68%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	191,563	151,183	193,556	185,489	137,114	153,133	197,315	-0.49%
YoY %	26.71%	-21.89%	4.35%	35.28%	-10.46%	-22.39%	-	-
Horiz. %	97.08%	76.62%	98.09%	94.01%	69.49%	77.61%	100.00%	-
Div Payout %	151.95%	521.56%	130.90%	122.67%	158.95%	140.30%	228.31%	-
YoY %	-70.87%	298.44%	6.71%	-22.82%	13.29%	-38.55%	-	-
Horiz. %	66.55%	228.44%	57.33%	53.73%	69.62%	61.45%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
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%
YoY %	15.49%	0.75%	10.41%	19.35%	18.58%	11.68%	-	-
Horiz. %	203.05%	175.82%	174.51%	158.06%	132.43%	111.68%	100.00%	-
NOSH	403,291	403,157	403,242	403,237	403,277	402,983	394,630	0.36%
YoY %	0.03%	-0.02%	0.00%	-0.01%	0.07%	2.12%	-	-
Horiz. %	102.19%	102.16%	102.18%	102.18%	102.19%	102.12%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	13.66%	4.03%	21.10%	27.93%	18.25%	14.33%	11.72%	-
YoY %	238.96%	-80.90%	-24.45%	53.04%	27.36%	22.27%	-	-
Horiz. %	116.55%	34.39%	180.03%	238.31%	155.72%	122.27%	100.00%	-
ROE	2.95%	0.78%	4.02%	4.54%	3.09%	4.64%	4.10%	-
YoY %	278.21%	-80.60%	-11.45%	46.93%	-33.41%	13.17%	-	-
Horiz. %	71.95%	19.02%	98.05%	110.73%	75.37%	113.17%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	232.23	262.31	194.97	153.41	118.23	189.01	186.93	3.67%
YoY %	-11.47%	34.54%	27.09%	29.76%	-37.45%	1.11%	-	-
Horiz. %	124.23%	140.33%	104.30%	82.07%	63.25%	101.11%	100.00%	-
EPS	31.26	7.19	36.67	37.50	21.39	27.07	21.90	6.10%
YoY %	334.77%	-80.39%	-2.21%	75.32%	-20.98%	23.61%	-	-
Horiz. %	142.74%	32.83%	167.44%	171.23%	97.67%	123.61%	100.00%	-
DPS	47.50	37.50	48.00	46.00	34.00	38.00	50.00	-0.85%
YoY %	26.67%	-21.88%	4.35%	35.29%	-10.53%	-24.00%	-	-
Horiz. %	95.00%	75.00%	96.00%	92.00%	68.00%	76.00%	100.00%	-
NAPS	10.61	9.19	9.12	8.26	6.92	5.84	5.34	12.11%
YoY %	15.45%	0.77%	10.41%	19.36%	18.49%	9.36%	-	-
Horiz. %	198.69%	172.10%	170.79%	154.68%	129.59%	109.36%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,237
RPS	232.24	262.24	194.95	153.40	118.23	188.87	182.93	4.05%
YoY %	-11.44%	34.52%	27.09%	29.75%	-37.40%	3.25%	-	-
Horiz. %	126.96%	143.36%	106.57%	83.86%	64.63%	103.25%	100.00%	-
EPS	31.26	7.19	36.67	37.50	21.39	27.07	21.43	6.48%
YoY %	334.77%	-80.39%	-2.21%	75.32%	-20.98%	26.32%	-	-
Horiz. %	145.87%	33.55%	171.12%	174.99%	99.81%	126.32%	100.00%	-
DPS	47.50	37.49	48.00	46.00	34.00	37.97	48.93	-0.49%
YoY %	26.70%	-21.90%	4.35%	35.29%	-10.46%	-22.40%	-	-
Horiz. %	97.08%	76.62%	98.10%	94.01%	69.49%	77.60%	100.00%	-
NAPS	10.6105	9.1874	9.1193	8.2593	6.9201	5.8358	5.2256	12.51%
YoY %	15.49%	0.75%	10.41%	19.35%	18.58%	11.68%	-	-
Horiz. %	203.05%	175.82%	174.51%	158.05%	132.43%	111.68%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	45.24%	-37.65%	-14.40%	-22.92%	187.16%	-1.13%	-	-
Horiz. %	169.61%	116.78%	187.30%	218.82%	283.90%	98.87%	100.00%	-
P/EPS	55.53	187.76	43.91	39.47	69.19	30.46	37.67	6.67%
YoY %	-70.43%	327.60%	11.25%	-42.95%	127.15%	-19.14%	-	-
Horiz. %	147.41%	498.43%	116.56%	104.78%	183.67%	80.86%	100.00%	-
EY	1.80	0.53	2.28	2.53	1.45	3.28	2.65	-6.23%
YoY %	239.62%	-76.75%	-9.88%	74.48%	-55.79%	23.77%	-	-
Horiz. %	67.92%	20.00%	86.04%	95.47%	54.72%	123.77%	100.00%	-
DY	2.74	2.78	2.98	3.11	2.30	4.61	6.06	-12.38%
YoY %	-1.44%	-6.71%	-4.18%	35.22%	-50.11%	-23.93%	-	-
Horiz. %	45.21%	45.87%	49.17%	51.32%	37.95%	76.07%	100.00%	-
P/NAPS	1.64	1.47	1.77	1.79	2.14	1.41	1.54	1.05%
YoY %	11.56%	-16.95%	-1.12%	-16.36%	51.77%	-8.44%	-	-
Horiz. %	106.49%	95.45%	114.94%	116.23%	138.96%	91.56%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	45.25%	-38.62%	-12.91%	-21.41%	187.16%	-1.13%	-	-
Horiz. %	173.24%	119.27%	194.33%	223.13%	283.90%	98.87%	100.00%	-
P/EPS	56.75	191.93	45.54	40.27	69.19	30.46	37.67	7.06%
YoY %	-70.43%	321.45%	13.09%	-41.80%	127.15%	-19.14%	-	-
Horiz. %	150.65%	509.50%	120.89%	106.90%	183.67%	80.86%	100.00%	-
EY	1.76	0.52	2.20	2.48	1.45	3.28	2.65	-6.58%
YoY %	238.46%	-76.36%	-11.29%	71.03%	-55.79%	23.77%	-	-
Horiz. %	66.42%	19.62%	83.02%	93.58%	54.72%	123.77%	100.00%	-
DY	2.68	2.72	2.87	3.05	2.30	4.61	6.06	-12.70%
YoY %	-1.47%	-5.23%	-5.90%	32.61%	-50.11%	-23.93%	-	-
Horiz. %	44.22%	44.88%	47.36%	50.33%	37.95%	76.07%	100.00%	-
P/NAPS	1.67	1.50	1.83	1.83	2.14	1.41	1.54	1.35%
YoY %	11.33%	-18.03%	0.00%	-14.49%	51.77%	-8.44%	-	-
Horiz. %	108.44%	97.40%	118.83%	118.83%	138.96%	91.56%	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