[TANJONG] YoY Quarter Result on 31-Oct-2005 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -26.62%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 986,513 692,035 668,993 465,238 748,517 672,343 608,363 8.38%
PBT 139,128 238,550 207,188 116,609 156,696 175,622 153,062 -1.57%
Tax -25,945 -61,978 -51,961 -31,496 -46,825 -51,283 -60,411 -13.12%
NP 113,183 176,572 155,227 85,113 109,871 124,339 92,651 3.38%
-
NP to SH 97,127 175,126 152,558 86,404 109,871 124,339 92,651 0.78%
-
Tax Rate 18.65% 25.98% 25.08% 27.01% 29.88% 29.20% 39.47% -
Total Cost 873,330 515,463 513,766 380,125 638,646 548,004 515,712 9.16%
-
Net Worth 4,136,666 3,504,132 2,972,118 2,532,044 2,368,196 2,057,997 1,766,437 15.22%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 70,557 56,453 48,392 48,383 48,248 - - -
Div Payout % 72.64% 32.24% 31.72% 56.00% 43.91% - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 4,136,666 3,504,132 2,972,118 2,532,044 2,368,196 2,057,997 1,766,437 15.22%
NOSH 403,183 403,237 403,272 403,191 402,070 390,511 386,529 0.70%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 11.47% 25.51% 23.20% 18.29% 14.68% 18.49% 15.23% -
ROE 2.35% 5.00% 5.13% 3.41% 4.64% 6.04% 5.25% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 244.68 171.62 165.89 115.39 186.17 172.17 157.39 7.62%
EPS 24.09 43.43 37.83 21.43 27.47 31.84 23.97 0.08%
DPS 17.50 14.00 12.00 12.00 12.00 0.00 0.00 -
NAPS 10.26 8.69 7.37 6.28 5.89 5.27 4.57 14.41%
Adjusted Per Share Value based on latest NOSH - 403,191
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 244.63 171.61 165.89 115.37 185.61 166.72 150.86 8.38%
EPS 24.08 43.43 37.83 21.43 27.24 30.83 22.97 0.78%
DPS 17.50 14.00 12.00 12.00 11.96 0.00 0.00 -
NAPS 10.2578 8.6893 7.37 6.2788 5.8725 5.1033 4.3803 15.22%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 11.80 17.50 12.10 14.70 8.25 8.25 8.25 -
P/RPS 4.82 10.20 7.29 12.74 4.43 4.79 5.24 -1.38%
P/EPS 48.98 40.29 31.99 68.60 30.19 25.91 34.42 6.05%
EY 2.04 2.48 3.13 1.46 3.31 3.86 2.91 -5.74%
DY 1.48 0.80 0.99 0.82 1.45 0.00 0.00 -
P/NAPS 1.15 2.01 1.64 2.34 1.40 1.57 1.81 -7.27%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 11/12/08 11/12/07 15/12/06 13/12/05 14/12/04 17/12/03 12/12/02 -
Price 13.20 17.90 13.00 15.00 8.25 8.25 8.25 -
P/RPS 5.39 10.43 7.84 13.00 4.43 4.79 5.24 0.47%
P/EPS 54.79 41.22 34.36 70.00 30.19 25.91 34.42 8.04%
EY 1.82 2.43 2.91 1.43 3.31 3.86 2.91 -7.51%
DY 1.33 0.78 0.92 0.80 1.45 0.00 0.00 -
P/NAPS 1.29 2.06 1.76 2.39 1.40 1.57 1.81 -5.48%

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