[TANJONG] YoY TTM Result on 30-Apr-2010 [#1]

Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -2.09%
YoY- 45.88%
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 3,865,064 3,863,159 2,932,967 2,482,452 2,000,774 2,765,997 2,758,092 5.78%
PBT 926,149 747,050 887,350 689,668 529,968 544,639 588,147 7.85%
Tax -200,512 -212,842 -191,789 -167,596 -114,462 -143,975 -183,271 1.50%
NP 725,637 534,208 695,561 522,072 415,506 400,664 404,876 10.20%
-
NP to SH 662,599 454,214 644,145 493,818 417,398 400,664 404,876 8.55%
-
Tax Rate 21.65% 28.49% 21.61% 24.30% 21.60% 26.43% 31.16% -
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%
-
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%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 413,369 362,867 377,036 338,725 282,277 297,619 291,308 6.00%
Div Payout % 62.39% 79.89% 58.53% 68.59% 67.63% 74.28% 71.95% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
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%
NOSH 403,271 403,229 403,224 403,188 403,267 403,285 397,631 0.23%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 18.77% 13.83% 23.72% 21.03% 20.77% 14.49% 14.68% -
ROE 15.52% 11.42% 17.16% 14.51% 14.56% 16.13% 18.48% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 958.43 958.05 727.38 615.71 496.14 685.87 693.63 5.53%
EPS 164.31 112.64 159.75 122.48 103.50 99.35 101.82 8.29%
DPS 102.50 90.00 93.50 84.00 70.00 74.00 73.26 5.75%
NAPS 10.59 9.86 9.31 8.44 7.11 6.16 5.51 11.49%
Adjusted Per Share Value based on latest NOSH - 403,271
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 958.43 957.95 727.29 615.58 496.14 685.89 683.93 5.78%
EPS 164.31 112.63 159.73 122.45 103.50 99.35 100.40 8.55%
DPS 102.50 89.98 93.49 83.99 70.00 73.80 72.24 6.00%
NAPS 10.59 9.859 9.3089 8.4383 7.1099 6.1602 5.4329 11.76%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
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%
P/EPS 10.88 12.52 10.08 13.72 13.82 8.30 8.10 5.03%
EY 9.19 7.99 9.92 7.29 7.24 12.04 12.34 -4.79%
DY 5.73 6.38 5.81 5.00 4.90 8.97 8.88 -7.03%
P/NAPS 1.69 1.43 1.73 1.99 2.01 1.34 1.50 2.00%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
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%
P/EPS 10.61 12.16 8.89 15.59 12.66 13.69 8.10 4.59%
EY 9.42 8.22 11.25 6.41 7.90 7.31 12.34 -4.39%
DY 5.88 6.57 6.58 4.40 5.34 5.44 8.88 -6.63%
P/NAPS 1.65 1.39 1.53 2.26 1.84 2.21 1.50 1.60%

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