[TANJONG] YoY Quarter Result on 31-Jul-2006 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

27-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jul-2006 [#2]

Profit Trend

QoQ- -37.97%

YoY- -33.1%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Quarter Result
Revenue	997,550	840,286	645,221	596,664	505,669	738,225	644,440	7.54%
YoY %	18.72%	30.23%	8.14%	17.99%	-31.50%	14.55%	-	-
Horiz. %	154.79%	130.39%	100.12%	92.59%	78.47%	114.55%	100.00%	-
PBT	262,609	190,337	164,987	106,498	159,996	142,010	156,662	8.98%
YoY %	37.97%	15.36%	54.92%	-33.44%	12.67%	-9.35%	-	-
Horiz. %	167.63%	121.50%	105.31%	67.98%	102.13%	90.65%	100.00%	-
Tax	-56,769	-28,265	-42,579	-25,767	-44,696	-44,450	-45,898	3.60%
YoY %	-100.85%	33.62%	-65.25%	42.35%	-0.55%	3.15%	-	-
Horiz. %	123.69%	61.58%	92.77%	56.14%	97.38%	96.85%	100.00%	-
NP	205,840	162,072	122,408	80,731	115,300	97,560	110,764	10.87%
YoY %	27.01%	32.40%	51.62%	-29.98%	18.18%	-11.92%	-	-
Horiz. %	185.84%	146.32%	110.51%	72.89%	104.10%	88.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,529	136,687	120,184	78,766	117,744	97,560	110,764	8.57%
YoY %	32.81%	13.73%	52.58%	-33.10%	20.69%	-11.92%	-	-
Horiz. %	163.89%	123.40%	108.50%	71.11%	106.30%	88.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	14.85%	25.81%	24.19%	27.94%	31.30%	29.30%	-
YoY %	45.59%	-42.46%	6.70%	-13.42%	-10.73%	6.83%	-	-
Horiz. %	73.79%	50.68%	88.09%	82.56%	95.36%	106.83%	100.00%	-
Total Cost	791,710	678,214	522,813	515,933	390,369	640,665	533,676	6.78%
YoY %	16.73%	29.72%	1.33%	32.17%	-39.07%	20.05%	-	-
Horiz. %	148.35%	127.08%	97.96%	96.68%	73.15%	120.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,202,471	3,987,712	3,452,265	2,928,014	2,487,946	2,268,528	1,919,909	13.93%
YoY %	5.39%	15.51%	17.90%	17.69%	9.67%	18.16%	-	-
Horiz. %	218.89%	207.70%	179.81%	152.51%	129.59%	118.16%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	70,578	70,561	56,462	48,396	48,387	47,842	62,183	2.13%
YoY %	0.02%	24.97%	16.67%	0.02%	1.14%	-23.06%	-	-
Horiz. %	113.50%	113.47%	90.80%	77.83%	77.81%	76.94%	100.00%	-
Div Payout %	38.88%	51.62%	46.98%	61.44%	41.10%	49.04%	56.14%	-
YoY %	-24.68%	9.88%	-23.54%	49.49%	-16.19%	-12.65%	-	-
Horiz. %	69.26%	91.95%	83.68%	109.44%	73.21%	87.35%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	4,202,471	3,987,712	3,452,265	2,928,014	2,487,946	2,268,528	1,919,909	13.93%
YoY %	5.39%	15.51%	17.90%	17.69%	9.67%	18.16%	-	-
Horiz. %	218.89%	207.70%	179.81%	152.51%	129.59%	118.16%	100.00%	-
NOSH	403,308	403,206	403,302	403,307	403,232	398,686	388,645	0.61%
YoY %	0.03%	-0.02%	-0.00%	0.02%	1.14%	2.58%	-	-
Horiz. %	103.77%	103.75%	103.77%	103.77%	103.75%	102.58%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	20.63%	19.29%	18.97%	13.53%	22.80%	13.22%	17.19%	-
YoY %	6.95%	1.69%	40.21%	-40.66%	72.47%	-23.09%	-	-
Horiz. %	120.01%	112.22%	110.35%	78.71%	132.64%	76.91%	100.00%	-
ROE	4.32%	3.43%	3.48%	2.69%	4.73%	4.30%	5.77%	-
YoY %	25.95%	-1.44%	29.37%	-43.13%	10.00%	-25.48%	-	-
Horiz. %	74.87%	59.45%	60.31%	46.62%	81.98%	74.52%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	247.34	208.40	159.98	147.94	125.40	185.16	165.82	6.88%
YoY %	18.69%	30.27%	8.14%	17.97%	-32.27%	11.66%	-	-
Horiz. %	149.16%	125.68%	96.48%	89.22%	75.62%	111.66%	100.00%	-
EPS	45.01	33.90	29.80	19.53	29.20	24.47	28.50	7.90%
YoY %	32.77%	13.76%	52.59%	-33.12%	19.33%	-14.14%	-	-
Horiz. %	157.93%	118.95%	104.56%	68.53%	102.46%	85.86%	100.00%	-
DPS	17.50	17.50	14.00	12.00	12.00	12.00	16.00	1.50%
YoY %	0.00%	25.00%	16.67%	0.00%	0.00%	-25.00%	-	-
Horiz. %	109.38%	109.38%	87.50%	75.00%	75.00%	75.00%	100.00%	-
NAPS	10.42	9.89	8.56	7.26	6.17	5.69	4.94	13.23%
YoY %	5.36%	15.54%	17.91%	17.67%	8.44%	15.18%	-	-
Horiz. %	210.93%	200.20%	173.28%	146.96%	124.90%	115.18%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 403,307
RPS	247.36	208.37	160.00	147.96	125.39	183.06	159.80	7.54%
YoY %	18.71%	30.23%	8.14%	18.00%	-31.50%	14.56%	-	-
Horiz. %	154.79%	130.39%	100.13%	92.59%	78.47%	114.56%	100.00%	-
EPS	45.01	33.89	29.80	19.53	29.20	24.19	27.47	8.56%
YoY %	32.81%	13.72%	52.59%	-33.12%	20.71%	-11.94%	-	-
Horiz. %	163.85%	123.37%	108.48%	71.10%	106.30%	88.06%	100.00%	-
DPS	17.50	17.50	14.00	12.00	12.00	11.86	15.42	2.12%
YoY %	0.00%	25.00%	16.67%	0.00%	1.18%	-23.09%	-	-
Horiz. %	113.49%	113.49%	90.79%	77.82%	77.82%	76.91%	100.00%	-
NAPS	10.4209	9.8884	8.5606	7.2606	6.1694	5.6253	4.7608	13.93%
YoY %	5.39%	15.51%	17.90%	17.69%	9.67%	18.16%	-	-
Horiz. %	218.89%	207.70%	179.81%	152.51%	129.59%	118.16%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	15.20	13.10	17.70	13.80	14.00	8.25	8.25	-
P/RPS	6.15	6.29	11.06	9.33	11.16	4.46	4.98	3.57%
YoY %	-2.23%	-43.13%	18.54%	-16.40%	150.22%	-10.44%	-	-
Horiz. %	123.49%	126.31%	222.09%	187.35%	224.10%	89.56%	100.00%	-
P/EPS	33.77	38.64	59.40	70.66	47.95	33.71	28.95	2.59%
YoY %	-12.60%	-34.95%	-15.94%	47.36%	42.24%	16.44%	-	-
Horiz. %	116.65%	133.47%	205.18%	244.08%	165.63%	116.44%	100.00%	-
EY	2.96	2.59	1.68	1.42	2.09	2.97	3.45	-2.51%
YoY %	14.29%	54.17%	18.31%	-32.06%	-29.63%	-13.91%	-	-
Horiz. %	85.80%	75.07%	48.70%	41.16%	60.58%	86.09%	100.00%	-
DY	1.15	1.34	0.79	0.87	0.86	1.45	1.94	-8.33%
YoY %	-14.18%	69.62%	-9.20%	1.16%	-40.69%	-25.26%	-	-
Horiz. %	59.28%	69.07%	40.72%	44.85%	44.33%	74.74%	100.00%	-
P/NAPS	1.46	1.32	2.07	1.90	2.27	1.45	1.67	-2.21%
YoY %	10.61%	-36.23%	8.95%	-16.30%	56.55%	-13.17%	-	-
Horiz. %	87.43%	79.04%	123.95%	113.77%	135.93%	86.83%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	30/09/09	25/09/08	25/09/07	27/09/06	28/09/05	24/09/04	19/09/03	-
Price	15.00	12.90	18.40	12.70	14.50	8.25	8.25	-
P/RPS	6.06	6.19	11.50	8.58	11.56	4.46	4.98	3.32%
YoY %	-2.10%	-46.17%	34.03%	-25.78%	159.19%	-10.44%	-	-
Horiz. %	121.69%	124.30%	230.92%	172.29%	232.13%	89.56%	100.00%	-
P/EPS	33.33	38.05	61.74	65.03	49.66	33.71	28.95	2.37%
YoY %	-12.40%	-38.37%	-5.06%	30.95%	47.32%	16.44%	-	-
Horiz. %	115.13%	131.43%	213.26%	224.63%	171.54%	116.44%	100.00%	-
EY	3.00	2.63	1.62	1.54	2.01	2.97	3.45	-2.30%
YoY %	14.07%	62.35%	5.19%	-23.38%	-32.32%	-13.91%	-	-
Horiz. %	86.96%	76.23%	46.96%	44.64%	58.26%	86.09%	100.00%	-
DY	1.17	1.36	0.76	0.94	0.83	1.45	1.94	-8.07%
YoY %	-13.97%	78.95%	-19.15%	13.25%	-42.76%	-25.26%	-	-
Horiz. %	60.31%	70.10%	39.18%	48.45%	42.78%	74.74%	100.00%	-
P/NAPS	1.44	1.30	2.15	1.75	2.35	1.45	1.67	-2.43%
YoY %	10.77%	-39.53%	22.86%	-25.53%	62.07%	-13.17%	-	-
Horiz. %	86.23%	77.84%	128.74%	104.79%	140.72%	86.83%	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