[TANJONG] YoY TTM Result on 31-Oct-2005 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

13-Dec-2005

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Oct-2005 [#3]

Profit Trend

QoQ- -5.58%

YoY- 5.35%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
TTM Result
Revenue	3,422,510	2,554,051	2,295,524	2,250,162	2,928,051	2,541,283	2,365,658	6.34%
YoY %	34.00%	11.26%	2.02%	-23.15%	15.22%	7.42%	-	-
Horiz. %	144.67%	107.96%	97.04%	95.12%	123.77%	107.42%	100.00%	-
PBT	813,278	779,519	567,049	522,538	554,569	576,688	444,837	10.56%
YoY %	4.33%	37.47%	8.52%	-5.78%	-3.84%	29.64%	-	-
Horiz. %	182.83%	175.24%	127.47%	117.47%	124.67%	129.64%	100.00%	-
Tax	-141,442	-194,425	-115,998	-128,892	-177,365	-179,068	-193,806	-5.10%
YoY %	27.25%	-67.61%	10.00%	27.33%	0.95%	7.60%	-	-
Horiz. %	72.98%	100.32%	59.85%	66.51%	91.52%	92.40%	100.00%	-
NP	671,836	585,094	451,051	393,646	377,204	397,620	251,031	17.81%
YoY %	14.83%	29.72%	14.58%	4.36%	-5.13%	58.39%	-	-
Horiz. %	267.63%	233.08%	179.68%	156.81%	150.26%	158.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	582,649	557,804	444,574	397,381	377,204	397,620	251,031	15.05%
YoY %	4.45%	25.47%	11.88%	5.35%	-5.13%	58.39%	-	-
Horiz. %	232.10%	222.21%	177.10%	158.30%	150.26%	158.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.39%	24.94%	20.46%	24.67%	31.98%	31.05%	43.57%	-
YoY %	-30.27%	21.90%	-17.07%	-22.86%	3.00%	-28.74%	-	-
Horiz. %	39.91%	57.24%	46.96%	56.62%	73.40%	71.26%	100.00%	-
Total Cost	2,750,674	1,968,957	1,844,473	1,856,516	2,550,847	2,143,663	2,114,627	4.47%
YoY %	39.70%	6.75%	-0.65%	-27.22%	18.99%	1.37%	-	-
Horiz. %	130.08%	93.11%	87.22%	87.79%	120.63%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,136,666	3,504,132	2,972,118	2,532,044	2,368,196	2,057,997	1,766,437	15.22%
YoY %	18.05%	17.90%	17.38%	6.92%	15.07%	16.51%	-	-
Horiz. %	234.18%	198.37%	168.25%	143.34%	134.07%	116.51%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Dividend
Div	405,238	354,851	282,296	298,299	325,216	170,173	-	-
YoY %	14.20%	25.70%	-5.36%	-8.28%	91.11%	0.00%	-	-
Horiz. %	238.13%	208.52%	165.89%	175.29%	191.11%	100.00%	-	-
Div Payout %	69.55%	63.62%	63.50%	75.07%	86.22%	42.80%	-	-
YoY %	9.32%	0.19%	-15.41%	-12.93%	101.45%	0.00%	-	-
Horiz. %	162.50%	148.64%	148.36%	175.40%	201.45%	100.00%	-	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Equity
Net Worth	4,136,666	3,504,132	2,972,118	2,532,044	2,368,196	2,057,997	1,766,437	15.22%
YoY %	18.05%	17.90%	17.38%	6.92%	15.07%	16.51%	-	-
Horiz. %	234.18%	198.37%	168.25%	143.34%	134.07%	116.51%	100.00%	-
NOSH	403,183	403,237	403,272	403,191	402,070	390,511	386,529	0.70%
YoY %	-0.01%	-0.01%	0.02%	0.28%	2.96%	1.03%	-	-
Horiz. %	104.31%	104.32%	104.33%	104.31%	104.02%	101.03%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Ratio Analysis
NP Margin	19.63%	22.91%	19.65%	17.49%	12.88%	15.65%	10.61%	-
YoY %	-14.32%	16.59%	12.35%	35.79%	-17.70%	47.50%	-	-
Horiz. %	185.01%	215.93%	185.20%	164.84%	121.39%	147.50%	100.00%	-
ROE	14.08%	15.92%	14.96%	15.69%	15.93%	19.32%	14.21%	-
YoY %	-11.56%	6.42%	-4.65%	-1.51%	-17.55%	35.96%	-	-
Horiz. %	99.09%	112.03%	105.28%	110.42%	112.10%	135.96%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Per Share
RPS	848.87	633.39	569.22	558.09	728.24	650.76	612.03	5.59%
YoY %	34.02%	11.27%	1.99%	-23.36%	11.91%	6.33%	-	-
Horiz. %	138.70%	103.49%	93.01%	91.19%	118.99%	106.33%	100.00%	-
EPS	144.51	138.33	110.24	98.56	93.82	101.82	64.94	14.24%
YoY %	4.47%	25.48%	11.85%	5.05%	-7.86%	56.79%	-	-
Horiz. %	222.53%	213.01%	169.76%	151.77%	144.47%	156.79%	100.00%	-
DPS	100.50	88.00	70.00	74.00	82.00	44.00	0.00	-
YoY %	14.20%	25.71%	-5.41%	-9.76%	86.36%	0.00%	-	-
Horiz. %	228.41%	200.00%	159.09%	168.18%	186.36%	100.00%	-	-
NAPS	10.26	8.69	7.37	6.28	5.89	5.27	4.57	14.41%
YoY %	18.07%	17.91%	17.36%	6.62%	11.76%	15.32%	-	-
Horiz. %	224.51%	190.15%	161.27%	137.42%	128.88%	115.32%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 403,191
RPS	848.69	633.33	569.22	557.98	726.07	630.17	586.62	6.34%
YoY %	34.00%	11.26%	2.01%	-23.15%	15.22%	7.42%	-	-
Horiz. %	144.67%	107.96%	97.03%	95.12%	123.77%	107.42%	100.00%	-
EPS	144.48	138.32	110.24	98.54	93.54	98.60	62.25	15.05%
YoY %	4.45%	25.47%	11.87%	5.35%	-5.13%	58.39%	-	-
Horiz. %	232.10%	222.20%	177.09%	158.30%	150.27%	158.39%	100.00%	-
DPS	100.49	87.99	70.00	73.97	80.64	42.20	0.00	-
YoY %	14.21%	25.70%	-5.37%	-8.27%	91.09%	0.00%	-	-
Horiz. %	238.13%	208.51%	165.88%	175.28%	191.09%	100.00%	-	-
NAPS	10.2578	8.6893	7.37	6.2788	5.8725	5.1033	4.3803	15.22%
YoY %	18.05%	17.90%	17.38%	6.92%	15.07%	16.51%	-	-
Horiz. %	234.18%	198.37%	168.25%	143.34%	134.07%	116.51%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	-
Price	11.80	17.50	12.10	14.70	8.25	8.25	8.25	-
P/RPS	1.39	2.76	2.13	2.63	1.13	1.27	1.35	0.48%
YoY %	-49.64%	29.58%	-19.01%	132.74%	-11.02%	-5.93%	-	-
Horiz. %	102.96%	204.44%	157.78%	194.81%	83.70%	94.07%	100.00%	-
P/EPS	8.17	12.65	10.98	14.91	8.79	8.10	12.70	-7.08%
YoY %	-35.42%	15.21%	-26.36%	69.62%	8.52%	-36.22%	-	-
Horiz. %	64.33%	99.61%	86.46%	117.40%	69.21%	63.78%	100.00%	-
EY	12.25	7.90	9.11	6.70	11.37	12.34	7.87	7.64%
YoY %	55.06%	-13.28%	35.97%	-41.07%	-7.86%	56.80%	-	-
Horiz. %	155.65%	100.38%	115.76%	85.13%	144.47%	156.80%	100.00%	-
DY	8.52	5.03	5.79	5.03	9.94	5.33	0.00	-
YoY %	69.38%	-13.13%	15.11%	-49.40%	86.49%	0.00%	-	-
Horiz. %	159.85%	94.37%	108.63%	94.37%	186.49%	100.00%	-	-
P/NAPS	1.15	2.01	1.64	2.34	1.40	1.57	1.81	-7.27%
YoY %	-42.79%	22.56%	-29.91%	67.14%	-10.83%	-13.26%	-	-
Horiz. %	63.54%	111.05%	90.61%	129.28%	77.35%	86.74%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	11/12/08	11/12/07	15/12/06	13/12/05	14/12/04	17/12/03	12/12/02	-
Price	13.20	17.90	13.00	15.00	8.25	8.25	8.25	-
P/RPS	1.56	2.83	2.28	2.69	1.13	1.27	1.35	2.43%
YoY %	-44.88%	24.12%	-15.24%	138.05%	-11.02%	-5.93%	-	-
Horiz. %	115.56%	209.63%	168.89%	199.26%	83.70%	94.07%	100.00%	-
P/EPS	9.13	12.94	11.79	15.22	8.79	8.10	12.70	-5.34%
YoY %	-29.44%	9.75%	-22.54%	73.15%	8.52%	-36.22%	-	-
Horiz. %	71.89%	101.89%	92.83%	119.84%	69.21%	63.78%	100.00%	-
EY	10.95	7.73	8.48	6.57	11.37	12.34	7.87	5.65%
YoY %	41.66%	-8.84%	29.07%	-42.22%	-7.86%	56.80%	-	-
Horiz. %	139.14%	98.22%	107.75%	83.48%	144.47%	156.80%	100.00%	-
DY	7.61	4.92	5.38	4.93	9.94	5.33	0.00	-
YoY %	54.67%	-8.55%	9.13%	-50.40%	86.49%	0.00%	-	-
Horiz. %	142.78%	92.31%	100.94%	92.50%	186.49%	100.00%	-	-
P/NAPS	1.29	2.06	1.76	2.39	1.40	1.57	1.81	-5.48%
YoY %	-37.38%	17.05%	-26.36%	70.71%	-10.83%	-13.26%	-	-
Horiz. %	71.27%	113.81%	97.24%	132.04%	77.35%	86.74%	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