[TANJONG] YoY TTM Result on 31-Jul-2006 [#2]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

27-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jul-2006 [#2]

Profit Trend

QoQ- -9.34%

YoY- -10.08%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	4,020,423	3,128,032	2,531,009	2,091,769	2,533,441	2,851,877	2,477,303	8.39%
YoY %	28.53%	23.59%	21.00%	-17.43%	-11.17%	15.12%	-	-
Horiz. %	162.29%	126.27%	102.17%	84.44%	102.27%	115.12%	100.00%	-
PBT	819,322	912,700	748,157	476,470	562,625	573,495	554,128	6.72%
YoY %	-10.23%	21.99%	57.02%	-15.31%	-1.90%	3.50%	-	-
Horiz. %	147.86%	164.71%	135.02%	85.99%	101.53%	103.50%	100.00%	-
Tax	-241,346	-177,475	-184,408	-95,533	-144,221	-181,823	-188,196	4.22%
YoY %	-35.99%	3.76%	-93.03%	33.76%	20.68%	3.39%	-	-
Horiz. %	128.24%	94.30%	97.99%	50.76%	76.63%	96.61%	100.00%	-
NP	577,976	735,225	563,749	380,937	418,404	391,672	365,932	7.90%
YoY %	-21.39%	30.42%	47.99%	-8.95%	6.83%	7.03%	-	-
Horiz. %	157.95%	200.92%	154.06%	104.10%	114.34%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	499,056	660,648	535,236	378,420	420,848	391,672	365,932	5.30%
YoY %	-24.46%	23.43%	41.44%	-10.08%	7.45%	7.03%	-	-
Horiz. %	136.38%	180.54%	146.27%	103.41%	115.01%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.46%	19.45%	24.65%	20.05%	25.63%	31.70%	33.96%	-
YoY %	51.47%	-21.10%	22.94%	-21.77%	-19.15%	-6.65%	-	-
Horiz. %	86.75%	57.27%	72.59%	59.04%	75.47%	93.35%	100.00%	-
Total Cost	3,442,447	2,392,807	1,967,260	1,710,832	2,115,037	2,460,205	2,111,371	8.48%
YoY %	43.87%	21.63%	14.99%	-19.11%	-14.03%	16.52%	-	-
Horiz. %	163.04%	113.33%	93.17%	81.03%	100.17%	116.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,202,471	3,987,712	3,452,265	2,928,014	2,487,946	2,268,528	1,919,909	13.93%
YoY %	5.39%	15.51%	17.90%	17.69%	9.67%	18.16%	-	-
Horiz. %	218.89%	207.70%	179.81%	152.51%	129.59%	118.16%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	362,885	391,134	346,790	282,286	298,164	276,968	170,173	13.43%
YoY %	-7.22%	12.79%	22.85%	-5.33%	7.65%	62.76%	-	-
Horiz. %	213.24%	229.84%	203.79%	165.88%	175.21%	162.76%	100.00%	-
Div Payout %	72.71%	59.20%	64.79%	74.60%	70.85%	70.71%	46.50%	-
YoY %	22.82%	-8.63%	-13.15%	5.29%	0.20%	52.06%	-	-
Horiz. %	156.37%	127.31%	139.33%	160.43%	152.37%	152.06%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	4,202,471	3,987,712	3,452,265	2,928,014	2,487,946	2,268,528	1,919,909	13.93%
YoY %	5.39%	15.51%	17.90%	17.69%	9.67%	18.16%	-	-
Horiz. %	218.89%	207.70%	179.81%	152.51%	129.59%	118.16%	100.00%	-
NOSH	403,308	403,206	403,302	403,307	403,232	398,686	388,645	0.61%
YoY %	0.03%	-0.02%	-0.00%	0.02%	1.14%	2.58%	-	-
Horiz. %	103.77%	103.75%	103.77%	103.77%	103.75%	102.58%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	14.38%	23.50%	22.27%	18.21%	16.52%	13.73%	14.77%	-
YoY %	-38.81%	5.52%	22.30%	10.23%	20.32%	-7.04%	-	-
Horiz. %	97.36%	159.11%	150.78%	123.29%	111.85%	92.96%	100.00%	-
ROE	11.88%	16.57%	15.50%	12.92%	16.92%	17.27%	19.06%	-
YoY %	-28.30%	6.90%	19.97%	-23.64%	-2.03%	-9.39%	-	-
Horiz. %	62.33%	86.94%	81.32%	67.79%	88.77%	90.61%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	996.86	775.79	627.57	518.65	628.28	715.32	637.42	7.73%
YoY %	28.50%	23.62%	21.00%	-17.45%	-12.17%	12.22%	-	-
Horiz. %	156.39%	121.71%	98.45%	81.37%	98.57%	112.22%	100.00%	-
EPS	123.74	163.85	132.71	93.83	104.37	98.24	94.16	4.65%
YoY %	-24.48%	23.46%	41.44%	-10.10%	6.24%	4.33%	-	-
Horiz. %	131.41%	174.01%	140.94%	99.65%	110.84%	104.33%	100.00%	-
DPS	90.00	97.00	86.00	70.00	74.00	69.47	44.00	12.65%
YoY %	-7.22%	12.79%	22.86%	-5.41%	6.52%	57.89%	-	-
Horiz. %	204.55%	220.45%	195.45%	159.09%	168.18%	157.89%	100.00%	-
NAPS	10.42	9.89	8.56	7.26	6.17	5.69	4.94	13.23%
YoY %	5.36%	15.54%	17.91%	17.67%	8.44%	15.18%	-	-
Horiz. %	210.93%	200.20%	173.28%	146.96%	124.90%	115.18%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 403,307
RPS	996.95	775.66	627.62	518.70	628.22	707.18	614.30	8.39%
YoY %	28.53%	23.59%	21.00%	-17.43%	-11.17%	15.12%	-	-
Horiz. %	162.29%	126.27%	102.17%	84.44%	102.27%	115.12%	100.00%	-
EPS	123.75	163.82	132.72	93.84	104.36	97.12	90.74	5.30%
YoY %	-24.46%	23.43%	41.43%	-10.08%	7.45%	7.03%	-	-
Horiz. %	136.38%	180.54%	146.26%	103.42%	115.01%	107.03%	100.00%	-
DPS	89.99	96.99	85.99	70.00	73.94	68.68	42.20	13.43%
YoY %	-7.22%	12.79%	22.84%	-5.33%	7.66%	62.75%	-	-
Horiz. %	213.25%	229.83%	203.77%	165.88%	175.21%	162.75%	100.00%	-
NAPS	10.4209	9.8884	8.5606	7.2606	6.1694	5.6253	4.7608	13.93%
YoY %	5.39%	15.51%	17.90%	17.69%	9.67%	18.16%	-	-
Horiz. %	218.89%	207.70%	179.81%	152.51%	129.59%	118.16%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	15.20	13.10	17.70	13.80	14.00	8.25	8.25	-
P/RPS	1.52	1.69	2.82	2.66	2.23	1.15	1.29	2.76%
YoY %	-10.06%	-40.07%	6.02%	19.28%	93.91%	-10.85%	-	-
Horiz. %	117.83%	131.01%	218.60%	206.20%	172.87%	89.15%	100.00%	-
P/EPS	12.28	8.00	13.34	14.71	13.41	8.40	8.76	5.78%
YoY %	53.50%	-40.03%	-9.31%	9.69%	59.64%	-4.11%	-	-
Horiz. %	140.18%	91.32%	152.28%	167.92%	153.08%	95.89%	100.00%	-
EY	8.14	12.51	7.50	6.80	7.45	11.91	11.41	-5.46%
YoY %	-34.93%	66.80%	10.29%	-8.72%	-37.45%	4.38%	-	-
Horiz. %	71.34%	109.64%	65.73%	59.60%	65.29%	104.38%	100.00%	-
DY	5.92	7.40	4.86	5.07	5.29	8.42	5.33	1.76%
YoY %	-20.00%	52.26%	-4.14%	-4.16%	-37.17%	57.97%	-	-
Horiz. %	111.07%	138.84%	91.18%	95.12%	99.25%	157.97%	100.00%	-
P/NAPS	1.46	1.32	2.07	1.90	2.27	1.45	1.67	-2.21%
YoY %	10.61%	-36.23%	8.95%	-16.30%	56.55%	-13.17%	-	-
Horiz. %	87.43%	79.04%	123.95%	113.77%	135.93%	86.83%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	30/09/09	25/09/08	25/09/07	27/09/06	28/09/05	24/09/04	19/09/03	-
Price	15.00	12.90	18.40	12.70	14.50	8.25	8.25	-
P/RPS	1.50	1.66	2.93	2.45	2.31	1.15	1.29	2.54%
YoY %	-9.64%	-43.34%	19.59%	6.06%	100.87%	-10.85%	-	-
Horiz. %	116.28%	128.68%	227.13%	189.92%	179.07%	89.15%	100.00%	-
P/EPS	12.12	7.87	13.86	13.54	13.89	8.40	8.76	5.55%
YoY %	54.00%	-43.22%	2.36%	-2.52%	65.36%	-4.11%	-	-
Horiz. %	138.36%	89.84%	158.22%	154.57%	158.56%	95.89%	100.00%	-
EY	8.25	12.70	7.21	7.39	7.20	11.91	11.41	-5.25%
YoY %	-35.04%	76.14%	-2.44%	2.64%	-39.55%	4.38%	-	-
Horiz. %	72.30%	111.31%	63.19%	64.77%	63.10%	104.38%	100.00%	-
DY	6.00	7.52	4.67	5.51	5.10	8.42	5.33	1.99%
YoY %	-20.21%	61.03%	-15.25%	8.04%	-39.43%	57.97%	-	-
Horiz. %	112.57%	141.09%	87.62%	103.38%	95.68%	157.97%	100.00%	-
P/NAPS	1.44	1.30	2.15	1.75	2.35	1.45	1.67	-2.43%
YoY %	10.77%	-39.53%	22.86%	-25.53%	62.07%	-13.17%	-	-
Horiz. %	86.23%	77.84%	128.74%	104.79%	140.72%	86.83%	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