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

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
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 4,020,423 3,128,032 2,531,009 2,091,769 2,533,441 2,851,877 2,477,303 8.39%
PBT 819,322 912,700 748,157 476,470 562,625 573,495 554,128 6.72%
Tax -241,346 -177,475 -184,408 -95,533 -144,221 -181,823 -188,196 4.22%
NP 577,976 735,225 563,749 380,937 418,404 391,672 365,932 7.90%
-
NP to SH 499,056 660,648 535,236 378,420 420,848 391,672 365,932 5.30%
-
Tax Rate 29.46% 19.45% 24.65% 20.05% 25.63% 31.70% 33.96% -
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%
-
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%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 362,885 391,134 346,790 282,286 298,164 276,968 170,173 13.43%
Div Payout % 72.71% 59.20% 64.79% 74.60% 70.85% 70.71% 46.50% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
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%
NOSH 403,308 403,206 403,302 403,307 403,232 398,686 388,645 0.61%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 14.38% 23.50% 22.27% 18.21% 16.52% 13.73% 14.77% -
ROE 11.88% 16.57% 15.50% 12.92% 16.92% 17.27% 19.06% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 996.86 775.79 627.57 518.65 628.28 715.32 637.42 7.73%
EPS 123.74 163.85 132.71 93.83 104.37 98.24 94.16 4.65%
DPS 90.00 97.00 86.00 70.00 74.00 69.47 44.00 12.65%
NAPS 10.42 9.89 8.56 7.26 6.17 5.69 4.94 13.23%
Adjusted Per Share Value based on latest NOSH - 403,307
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 996.95 775.66 627.62 518.70 628.22 707.18 614.30 8.39%
EPS 123.75 163.82 132.72 93.84 104.36 97.12 90.74 5.30%
DPS 89.99 96.99 85.99 70.00 73.94 68.68 42.20 13.43%
NAPS 10.4209 9.8884 8.5606 7.2606 6.1694 5.6253 4.7608 13.93%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
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%
P/EPS 12.28 8.00 13.34 14.71 13.41 8.40 8.76 5.78%
EY 8.14 12.51 7.50 6.80 7.45 11.91 11.41 -5.46%
DY 5.92 7.40 4.86 5.07 5.29 8.42 5.33 1.76%
P/NAPS 1.46 1.32 2.07 1.90 2.27 1.45 1.67 -2.21%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
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%
P/EPS 12.12 7.87 13.86 13.54 13.89 8.40 8.76 5.55%
EY 8.25 12.70 7.21 7.39 7.20 11.91 11.41 -5.25%
DY 6.00 7.52 4.67 5.51 5.10 8.42 5.33 1.99%
P/NAPS 1.44 1.30 2.15 1.75 2.35 1.45 1.67 -2.43%

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