[TANJONG] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
21-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 11.46%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 3,863,159 2,932,967 2,482,452 2,000,774 2,765,997 2,758,092 2,469,215 7.73%
PBT 747,050 887,350 689,668 529,968 544,639 588,147 529,259 5.90%
Tax -212,842 -191,789 -167,596 -114,462 -143,975 -183,271 -193,458 1.60%
NP 534,208 695,561 522,072 415,506 400,664 404,876 335,801 8.03%
-
NP to SH 454,214 644,145 493,818 417,398 400,664 404,876 335,801 5.15%
-
Tax Rate 28.49% 21.61% 24.30% 21.60% 26.43% 31.16% 36.55% -
Total Cost 3,328,951 2,237,406 1,960,380 1,585,268 2,365,333 2,353,216 2,133,414 7.69%
-
Net Worth 3,975,841 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 1,854,887 13.53%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 362,867 377,036 338,725 282,277 297,619 291,308 107,990 22.36%
Div Payout % 79.89% 58.53% 68.59% 67.63% 74.28% 71.95% 32.16% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 3,975,841 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 1,854,887 13.53%
NOSH 403,229 403,224 403,188 403,267 403,285 397,631 387,241 0.67%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 13.83% 23.72% 21.03% 20.77% 14.49% 14.68% 13.60% -
ROE 11.42% 17.16% 14.51% 14.56% 16.13% 18.48% 18.10% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 958.05 727.38 615.71 496.14 685.87 693.63 637.64 7.01%
EPS 112.64 159.75 122.48 103.50 99.35 101.82 86.72 4.45%
DPS 90.00 93.50 84.00 70.00 74.00 73.26 28.00 21.46%
NAPS 9.86 9.31 8.44 7.11 6.16 5.51 4.79 12.77%
Adjusted Per Share Value based on latest NOSH - 403,267
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 957.95 727.29 615.58 496.14 685.89 683.93 612.30 7.73%
EPS 112.63 159.73 122.45 103.50 99.35 100.40 83.27 5.15%
DPS 89.98 93.49 83.99 70.00 73.80 72.24 26.78 22.36%
NAPS 9.859 9.3089 8.4383 7.1099 6.1602 5.4329 4.5996 13.53%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 14.10 16.10 16.80 14.30 8.25 8.25 8.25 -
P/RPS 1.47 2.21 2.73 2.88 1.20 1.19 1.29 2.19%
P/EPS 12.52 10.08 13.72 13.82 8.30 8.10 9.51 4.68%
EY 7.99 9.92 7.29 7.24 12.04 12.34 10.51 -4.46%
DY 6.38 5.81 5.00 4.90 8.97 8.88 3.39 11.10%
P/NAPS 1.43 1.73 1.99 2.01 1.34 1.50 1.72 -3.02%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 20/06/08 25/06/07 21/06/06 20/06/05 18/06/04 20/06/03 -
Price 13.70 14.20 19.10 13.10 13.60 8.25 8.25 -
P/RPS 1.43 1.95 3.10 2.64 1.98 1.19 1.29 1.73%
P/EPS 12.16 8.89 15.59 12.66 13.69 8.10 9.51 4.17%
EY 8.22 11.25 6.41 7.90 7.31 12.34 10.51 -4.00%
DY 6.57 6.58 4.40 5.34 5.44 8.88 3.39 11.64%
P/NAPS 1.39 1.53 2.26 1.84 2.21 1.50 1.72 -3.48%

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