[TANJONG] YoY TTM Result on 30-Apr-2007 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

25-Jun-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

30-Apr-2007 [#1]

Profit Trend

QoQ- -3.08%

YoY- 18.31%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	3,865,064	3,863,159	2,932,967	2,482,452	2,000,774	2,765,997	2,758,092	5.78%
YoY %	0.05%	31.72%	18.15%	24.07%	-27.67%	0.29%	-	-
Horiz. %	140.14%	140.07%	106.34%	90.01%	72.54%	100.29%	100.00%	-
PBT	926,149	747,050	887,350	689,668	529,968	544,639	588,147	7.85%
YoY %	23.97%	-15.81%	28.66%	30.13%	-2.69%	-7.40%	-	-
Horiz. %	157.47%	127.02%	150.87%	117.26%	90.11%	92.60%	100.00%	-
Tax	-200,512	-212,842	-191,789	-167,596	-114,462	-143,975	-183,271	1.50%
YoY %	5.79%	-10.98%	-14.44%	-46.42%	20.50%	21.44%	-	-
Horiz. %	109.41%	116.14%	104.65%	91.45%	62.46%	78.56%	100.00%	-
NP	725,637	534,208	695,561	522,072	415,506	400,664	404,876	10.20%
YoY %	35.83%	-23.20%	33.23%	25.65%	3.70%	-1.04%	-	-
Horiz. %	179.22%	131.94%	171.80%	128.95%	102.63%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	662,599	454,214	644,145	493,818	417,398	400,664	404,876	8.55%
YoY %	45.88%	-29.49%	30.44%	18.31%	4.18%	-1.04%	-	-
Horiz. %	163.65%	112.19%	159.10%	121.97%	103.09%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.65%	28.49%	21.61%	24.30%	21.60%	26.43%	31.16%	-
YoY %	-24.01%	31.84%	-11.07%	12.50%	-18.27%	-15.18%	-	-
Horiz. %	69.48%	91.43%	69.35%	77.98%	69.32%	84.82%	100.00%	-
Total Cost	3,139,427	3,328,951	2,237,406	1,960,380	1,585,268	2,365,333	2,353,216	4.91%
YoY %	-5.69%	48.79%	14.13%	23.66%	-32.98%	0.51%	-	-
Horiz. %	133.41%	141.46%	95.08%	83.31%	67.37%	100.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,270,649	3,975,841	3,754,018	3,402,909	2,867,233	2,484,237	2,190,951	11.76%
YoY %	7.41%	5.91%	10.32%	18.68%	15.42%	13.39%	-	-
Horiz. %	194.92%	181.47%	171.34%	155.32%	130.87%	113.39%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	413,369	362,867	377,036	338,725	282,277	297,619	291,308	6.00%
YoY %	13.92%	-3.76%	11.31%	20.00%	-5.15%	2.17%	-	-
Horiz. %	141.90%	124.56%	129.43%	116.28%	96.90%	102.17%	100.00%	-
Div Payout %	62.39%	79.89%	58.53%	68.59%	67.63%	74.28%	71.95%	-
YoY %	-21.91%	36.49%	-14.67%	1.42%	-8.95%	3.24%	-	-
Horiz. %	86.71%	111.04%	81.35%	95.33%	94.00%	103.24%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	4,270,649	3,975,841	3,754,018	3,402,909	2,867,233	2,484,237	2,190,951	11.76%
YoY %	7.41%	5.91%	10.32%	18.68%	15.42%	13.39%	-	-
Horiz. %	194.92%	181.47%	171.34%	155.32%	130.87%	113.39%	100.00%	-
NOSH	403,271	403,229	403,224	403,188	403,267	403,285	397,631	0.23%
YoY %	0.01%	0.00%	0.01%	-0.02%	-0.00%	1.42%	-	-
Horiz. %	101.42%	101.41%	101.41%	101.40%	101.42%	101.42%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	18.77%	13.83%	23.72%	21.03%	20.77%	14.49%	14.68%	-
YoY %	35.72%	-41.69%	12.79%	1.25%	43.34%	-1.29%	-	-
Horiz. %	127.86%	94.21%	161.58%	143.26%	141.49%	98.71%	100.00%	-
ROE	15.52%	11.42%	17.16%	14.51%	14.56%	16.13%	18.48%	-
YoY %	35.90%	-33.45%	18.26%	-0.34%	-9.73%	-12.72%	-	-
Horiz. %	83.98%	61.80%	92.86%	78.52%	78.79%	87.28%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	958.43	958.05	727.38	615.71	496.14	685.87	693.63	5.53%
YoY %	0.04%	31.71%	18.14%	24.10%	-27.66%	-1.12%	-	-
Horiz. %	138.18%	138.12%	104.87%	88.77%	71.53%	98.88%	100.00%	-
EPS	164.31	112.64	159.75	122.48	103.50	99.35	101.82	8.29%
YoY %	45.87%	-29.49%	30.43%	18.34%	4.18%	-2.43%	-	-
Horiz. %	161.37%	110.63%	156.89%	120.29%	101.65%	97.57%	100.00%	-
DPS	102.50	90.00	93.50	84.00	70.00	74.00	73.26	5.75%
YoY %	13.89%	-3.74%	11.31%	20.00%	-5.41%	1.01%	-	-
Horiz. %	139.91%	122.85%	127.63%	114.66%	95.55%	101.01%	100.00%	-
NAPS	10.59	9.86	9.31	8.44	7.11	6.16	5.51	11.49%
YoY %	7.40%	5.91%	10.31%	18.71%	15.42%	11.80%	-	-
Horiz. %	192.20%	178.95%	168.97%	153.18%	129.04%	111.80%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 403,188
RPS	958.43	957.95	727.29	615.58	496.14	685.89	683.93	5.78%
YoY %	0.05%	31.71%	18.15%	24.07%	-27.66%	0.29%	-	-
Horiz. %	140.14%	140.07%	106.34%	90.01%	72.54%	100.29%	100.00%	-
EPS	164.31	112.63	159.73	122.45	103.50	99.35	100.40	8.55%
YoY %	45.88%	-29.49%	30.45%	18.31%	4.18%	-1.05%	-	-
Horiz. %	163.66%	112.18%	159.09%	121.96%	103.09%	98.95%	100.00%	-
DPS	102.50	89.98	93.49	83.99	70.00	73.80	72.24	6.00%
YoY %	13.91%	-3.75%	11.31%	19.99%	-5.15%	2.16%	-	-
Horiz. %	141.89%	124.56%	129.42%	116.27%	96.90%	102.16%	100.00%	-
NAPS	10.59	9.859	9.3089	8.4383	7.1099	6.1602	5.4329	11.76%
YoY %	7.41%	5.91%	10.32%	18.68%	15.42%	13.39%	-	-
Horiz. %	194.92%	181.47%	171.34%	155.32%	130.87%	113.39%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	17.88	14.10	16.10	16.80	14.30	8.25	8.25	-
P/RPS	1.87	1.47	2.21	2.73	2.88	1.20	1.19	7.82%
YoY %	27.21%	-33.48%	-19.05%	-5.21%	140.00%	0.84%	-	-
Horiz. %	157.14%	123.53%	185.71%	229.41%	242.02%	100.84%	100.00%	-
P/EPS	10.88	12.52	10.08	13.72	13.82	8.30	8.10	5.03%
YoY %	-13.10%	24.21%	-26.53%	-0.72%	66.51%	2.47%	-	-
Horiz. %	134.32%	154.57%	124.44%	169.38%	170.62%	102.47%	100.00%	-
EY	9.19	7.99	9.92	7.29	7.24	12.04	12.34	-4.79%
YoY %	15.02%	-19.46%	36.08%	0.69%	-39.87%	-2.43%	-	-
Horiz. %	74.47%	64.75%	80.39%	59.08%	58.67%	97.57%	100.00%	-
DY	5.73	6.38	5.81	5.00	4.90	8.97	8.88	-7.03%
YoY %	-10.19%	9.81%	16.20%	2.04%	-45.37%	1.01%	-	-
Horiz. %	64.53%	71.85%	65.43%	56.31%	55.18%	101.01%	100.00%	-
P/NAPS	1.69	1.43	1.73	1.99	2.01	1.34	1.50	2.00%
YoY %	18.18%	-17.34%	-13.07%	-1.00%	50.00%	-10.67%	-	-
Horiz. %	112.67%	95.33%	115.33%	132.67%	134.00%	89.33%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	30/06/10	29/06/09	20/06/08	25/06/07	21/06/06	20/06/05	18/06/04	-
Price	17.44	13.70	14.20	19.10	13.10	13.60	8.25	-
P/RPS	1.82	1.43	1.95	3.10	2.64	1.98	1.19	7.33%
YoY %	27.27%	-26.67%	-37.10%	17.42%	33.33%	66.39%	-	-
Horiz. %	152.94%	120.17%	163.87%	260.50%	221.85%	166.39%	100.00%	-
P/EPS	10.61	12.16	8.89	15.59	12.66	13.69	8.10	4.59%
YoY %	-12.75%	36.78%	-42.98%	23.14%	-7.52%	69.01%	-	-
Horiz. %	130.99%	150.12%	109.75%	192.47%	156.30%	169.01%	100.00%	-
EY	9.42	8.22	11.25	6.41	7.90	7.31	12.34	-4.39%
YoY %	14.60%	-26.93%	75.51%	-18.86%	8.07%	-40.76%	-	-
Horiz. %	76.34%	66.61%	91.17%	51.94%	64.02%	59.24%	100.00%	-
DY	5.88	6.57	6.58	4.40	5.34	5.44	8.88	-6.63%
YoY %	-10.50%	-0.15%	49.55%	-17.60%	-1.84%	-38.74%	-	-
Horiz. %	66.22%	73.99%	74.10%	49.55%	60.14%	61.26%	100.00%	-
P/NAPS	1.65	1.39	1.53	2.26	1.84	2.21	1.50	1.60%
YoY %	18.71%	-9.15%	-32.30%	22.83%	-16.74%	47.33%	-	-
Horiz. %	110.00%	92.67%	102.00%	150.67%	122.67%	147.33%	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