[TANJONG] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 40.03%
YoY- 20.69%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 840,286 645,221 596,664 505,669 738,225 644,440 636,352 4.73%
PBT 190,337 164,987 106,498 159,996 142,010 156,662 131,793 6.31%
Tax -28,265 -42,579 -25,767 -44,696 -44,450 -45,898 -51,160 -9.40%
NP 162,072 122,408 80,731 115,300 97,560 110,764 80,633 12.32%
-
NP to SH 136,687 120,184 78,766 117,744 97,560 110,764 80,633 9.18%
-
Tax Rate 14.85% 25.81% 24.19% 27.94% 31.30% 29.30% 38.82% -
Total Cost 678,214 522,813 515,933 390,369 640,665 533,676 555,719 3.37%
-
Net Worth 3,987,712 3,452,265 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 15.67%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 70,561 56,462 48,396 48,387 47,842 62,183 - -
Div Payout % 51.62% 46.98% 61.44% 41.10% 49.04% 56.14% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 3,987,712 3,452,265 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 15.67%
NOSH 403,206 403,302 403,307 403,232 398,686 388,645 385,803 0.73%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 19.29% 18.97% 13.53% 22.80% 13.22% 17.19% 12.67% -
ROE 3.43% 3.48% 2.69% 4.73% 4.30% 5.77% 4.85% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 208.40 159.98 147.94 125.40 185.16 165.82 164.94 3.97%
EPS 33.90 29.80 19.53 29.20 24.47 28.50 20.90 8.38%
DPS 17.50 14.00 12.00 12.00 12.00 16.00 0.00 -
NAPS 9.89 8.56 7.26 6.17 5.69 4.94 4.31 14.83%
Adjusted Per Share Value based on latest NOSH - 403,232
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 208.37 160.00 147.96 125.39 183.06 159.80 157.80 4.73%
EPS 33.89 29.80 19.53 29.20 24.19 27.47 19.99 9.18%
DPS 17.50 14.00 12.00 12.00 11.86 15.42 0.00 -
NAPS 9.8884 8.5606 7.2606 6.1694 5.6253 4.7608 4.1233 15.67%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 13.10 17.70 13.80 14.00 8.25 8.25 8.25 -
P/RPS 6.29 11.06 9.33 11.16 4.46 4.98 5.00 3.89%
P/EPS 38.64 59.40 70.66 47.95 33.71 28.95 39.47 -0.35%
EY 2.59 1.68 1.42 2.09 2.97 3.45 2.53 0.39%
DY 1.34 0.79 0.87 0.86 1.45 1.94 0.00 -
P/NAPS 1.32 2.07 1.90 2.27 1.45 1.67 1.91 -5.96%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 25/09/08 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 -
Price 12.90 18.40 12.70 14.50 8.25 8.25 8.25 -
P/RPS 6.19 11.50 8.58 11.56 4.46 4.98 5.00 3.61%
P/EPS 38.05 61.74 65.03 49.66 33.71 28.95 39.47 -0.60%
EY 2.63 1.62 1.54 2.01 2.97 3.45 2.53 0.64%
DY 1.36 0.76 0.94 0.83 1.45 1.94 0.00 -
P/NAPS 1.30 2.15 1.75 2.35 1.45 1.67 1.91 -6.20%

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