[TANJONG] YoY Quarter Result on 31-Oct-2006 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

15-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Oct-2006 [#3]

Profit Trend

QoQ- 93.69%

YoY- 76.56%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Quarter Result
Revenue	985,175	986,513	692,035	668,993	465,238	748,517	672,343	6.56%
YoY %	-0.14%	42.55%	3.44%	43.80%	-37.85%	11.33%	-	-
Horiz. %	146.53%	146.73%	102.93%	99.50%	69.20%	111.33%	100.00%	-
PBT	252,581	139,128	238,550	207,188	116,609	156,696	175,622	6.23%
YoY %	81.55%	-41.68%	15.14%	77.68%	-25.58%	-10.78%	-	-
Horiz. %	143.82%	79.22%	135.83%	117.97%	66.40%	89.22%	100.00%	-
Tax	-54,104	-25,945	-61,978	-51,961	-31,496	-46,825	-51,283	0.89%
YoY %	-108.53%	58.14%	-19.28%	-64.98%	32.74%	8.69%	-	-
Horiz. %	105.50%	50.59%	120.85%	101.32%	61.42%	91.31%	100.00%	-
NP	198,477	113,183	176,572	155,227	85,113	109,871	124,339	8.09%
YoY %	75.36%	-35.90%	13.75%	82.38%	-22.53%	-11.64%	-	-
Horiz. %	159.63%	91.03%	142.01%	124.84%	68.45%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,763	97,127	175,126	152,558	86,404	109,871	124,339	6.13%
YoY %	83.02%	-44.54%	14.79%	76.56%	-21.36%	-11.64%	-	-
Horiz. %	142.97%	78.11%	140.85%	122.70%	69.49%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	18.65%	25.98%	25.08%	27.01%	29.88%	29.20%	-
YoY %	14.85%	-28.21%	3.59%	-7.15%	-9.61%	2.33%	-	-
Horiz. %	73.36%	63.87%	88.97%	85.89%	92.50%	102.33%	100.00%	-
Total Cost	786,698	873,330	515,463	513,766	380,125	638,646	548,004	6.20%
YoY %	-9.92%	69.43%	0.33%	35.16%	-40.48%	16.54%	-	-
Horiz. %	143.56%	159.37%	94.06%	93.75%	69.37%	116.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,153,717	4,136,666	3,504,132	2,972,118	2,532,044	2,368,196	2,057,997	12.40%
YoY %	0.41%	18.05%	17.90%	17.38%	6.92%	15.07%	-	-
Horiz. %	201.83%	201.00%	170.27%	144.42%	123.03%	115.07%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	70,572	70,557	56,453	48,392	48,383	48,248	-	-
YoY %	0.02%	24.98%	16.66%	0.02%	0.28%	0.00%	-	-
Horiz. %	146.27%	146.24%	117.01%	100.30%	100.28%	100.00%	-	-
Div Payout %	39.70%	72.64%	32.24%	31.72%	56.00%	43.91%	-	-
YoY %	-45.35%	125.31%	1.64%	-43.36%	27.53%	0.00%	-	-
Horiz. %	90.41%	165.43%	73.42%	72.24%	127.53%	100.00%	-	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	4,153,717	4,136,666	3,504,132	2,972,118	2,532,044	2,368,196	2,057,997	12.40%
YoY %	0.41%	18.05%	17.90%	17.38%	6.92%	15.07%	-	-
Horiz. %	201.83%	201.00%	170.27%	144.42%	123.03%	115.07%	100.00%	-
NOSH	403,273	403,183	403,237	403,272	403,191	402,070	390,511	0.53%
YoY %	0.02%	-0.01%	-0.01%	0.02%	0.28%	2.96%	-	-
Horiz. %	103.27%	103.24%	103.26%	103.27%	103.25%	102.96%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	20.15%	11.47%	25.51%	23.20%	18.29%	14.68%	18.49%	-
YoY %	75.68%	-55.04%	9.96%	26.85%	24.59%	-20.61%	-	-
Horiz. %	108.98%	62.03%	137.97%	125.47%	98.92%	79.39%	100.00%	-
ROE	4.28%	2.35%	5.00%	5.13%	3.41%	4.64%	6.04%	-
YoY %	82.13%	-53.00%	-2.53%	50.44%	-26.51%	-23.18%	-	-
Horiz. %	70.86%	38.91%	82.78%	84.93%	56.46%	76.82%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	244.29	244.68	171.62	165.89	115.39	186.17	172.17	5.99%
YoY %	-0.16%	42.57%	3.45%	43.76%	-38.02%	8.13%	-	-
Horiz. %	141.89%	142.12%	99.68%	96.35%	67.02%	108.13%	100.00%	-
EPS	44.08	24.09	43.43	37.83	21.43	27.47	31.84	5.56%
YoY %	82.98%	-44.53%	14.80%	76.53%	-21.99%	-13.72%	-	-
Horiz. %	138.44%	75.66%	136.40%	118.81%	67.31%	86.28%	100.00%	-
DPS	17.50	17.50	14.00	12.00	12.00	12.00	0.00	-
YoY %	0.00%	25.00%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	145.83%	145.83%	116.67%	100.00%	100.00%	100.00%	-	-
NAPS	10.30	10.26	8.69	7.37	6.28	5.89	5.27	11.80%
YoY %	0.39%	18.07%	17.91%	17.36%	6.62%	11.76%	-	-
Horiz. %	195.45%	194.69%	164.90%	139.85%	119.17%	111.76%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 403,272
RPS	244.30	244.63	171.61	165.89	115.37	185.61	166.72	6.56%
YoY %	-0.13%	42.55%	3.45%	43.79%	-37.84%	11.33%	-	-
Horiz. %	146.53%	146.73%	102.93%	99.50%	69.20%	111.33%	100.00%	-
EPS	44.08	24.08	43.43	37.83	21.43	27.24	30.83	6.13%
YoY %	83.06%	-44.55%	14.80%	76.53%	-21.33%	-11.64%	-	-
Horiz. %	142.98%	78.11%	140.87%	122.71%	69.51%	88.36%	100.00%	-
DPS	17.50	17.50	14.00	12.00	12.00	11.96	0.00	-
YoY %	0.00%	25.00%	16.67%	0.00%	0.33%	0.00%	-	-
Horiz. %	146.32%	146.32%	117.06%	100.33%	100.33%	100.00%	-	-
NAPS	10.30	10.2578	8.6893	7.37	6.2788	5.8725	5.1033	12.40%
YoY %	0.41%	18.05%	17.90%	17.38%	6.92%	15.07%	-	-
Horiz. %	201.83%	201.00%	170.27%	144.42%	123.03%	115.07%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	15.16	11.80	17.50	12.10	14.70	8.25	8.25	-
P/RPS	6.21	4.82	10.20	7.29	12.74	4.43	4.79	4.41%
YoY %	28.84%	-52.75%	39.92%	-42.78%	187.58%	-7.52%	-	-
Horiz. %	129.65%	100.63%	212.94%	152.19%	265.97%	92.48%	100.00%	-
P/EPS	34.39	48.98	40.29	31.99	68.60	30.19	25.91	4.82%
YoY %	-29.79%	21.57%	25.95%	-53.37%	127.23%	16.52%	-	-
Horiz. %	132.73%	189.04%	155.50%	123.47%	264.76%	116.52%	100.00%	-
EY	2.91	2.04	2.48	3.13	1.46	3.31	3.86	-4.59%
YoY %	42.65%	-17.74%	-20.77%	114.38%	-55.89%	-14.25%	-	-
Horiz. %	75.39%	52.85%	64.25%	81.09%	37.82%	85.75%	100.00%	-
DY	1.15	1.48	0.80	0.99	0.82	1.45	0.00	-
YoY %	-22.30%	85.00%	-19.19%	20.73%	-43.45%	0.00%	-	-
Horiz. %	79.31%	102.07%	55.17%	68.28%	56.55%	100.00%	-	-
P/NAPS	1.47	1.15	2.01	1.64	2.34	1.40	1.57	-1.08%
YoY %	27.83%	-42.79%	22.56%	-29.91%	67.14%	-10.83%	-	-
Horiz. %	93.63%	73.25%	128.03%	104.46%	149.04%	89.17%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	11/12/09	11/12/08	11/12/07	15/12/06	13/12/05	14/12/04	17/12/03	-
Price	16.44	13.20	17.90	13.00	15.00	8.25	8.25	-
P/RPS	6.73	5.39	10.43	7.84	13.00	4.43	4.79	5.82%
YoY %	24.86%	-48.32%	33.04%	-39.69%	193.45%	-7.52%	-	-
Horiz. %	140.50%	112.53%	217.75%	163.67%	271.40%	92.48%	100.00%	-
P/EPS	37.30	54.79	41.22	34.36	70.00	30.19	25.91	6.25%
YoY %	-31.92%	32.92%	19.97%	-50.91%	131.86%	16.52%	-	-
Horiz. %	143.96%	211.46%	159.09%	132.61%	270.17%	116.52%	100.00%	-
EY	2.68	1.82	2.43	2.91	1.43	3.31	3.86	-5.89%
YoY %	47.25%	-25.10%	-16.49%	103.50%	-56.80%	-14.25%	-	-
Horiz. %	69.43%	47.15%	62.95%	75.39%	37.05%	85.75%	100.00%	-
DY	1.06	1.33	0.78	0.92	0.80	1.45	0.00	-
YoY %	-20.30%	70.51%	-15.22%	15.00%	-44.83%	0.00%	-	-
Horiz. %	73.10%	91.72%	53.79%	63.45%	55.17%	100.00%	-	-
P/NAPS	1.60	1.29	2.06	1.76	2.39	1.40	1.57	0.31%
YoY %	24.03%	-37.38%	17.05%	-26.36%	70.71%	-10.83%	-	-
Horiz. %	101.91%	82.17%	131.21%	112.10%	152.23%	89.17%	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