[TANJONG] YoY TTM Result on 31-Oct-2008 [#3]

Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -11.81%
YoY- 4.45%
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 4,019,085 3,422,510 2,554,051 2,295,524 2,250,162 2,928,051 2,541,283 7.93%
PBT 932,775 813,278 779,519 567,049 522,538 554,569 576,688 8.33%
Tax -269,505 -141,442 -194,425 -115,998 -128,892 -177,365 -179,068 7.04%
NP 663,270 671,836 585,094 451,051 393,646 377,204 397,620 8.89%
-
NP to SH 579,692 582,649 557,804 444,574 397,381 377,204 397,620 6.47%
-
Tax Rate 28.89% 17.39% 24.94% 20.46% 24.67% 31.98% 31.05% -
Total Cost 3,355,815 2,750,674 1,968,957 1,844,473 1,856,516 2,550,847 2,143,663 7.74%
-
Net Worth 4,153,717 4,136,666 3,504,132 2,972,118 2,532,044 2,368,196 2,057,997 12.40%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 362,900 405,238 354,851 282,296 298,299 325,216 170,173 13.43%
Div Payout % 62.60% 69.55% 63.62% 63.50% 75.07% 86.22% 42.80% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 4,153,717 4,136,666 3,504,132 2,972,118 2,532,044 2,368,196 2,057,997 12.40%
NOSH 403,273 403,183 403,237 403,272 403,191 402,070 390,511 0.53%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 16.50% 19.63% 22.91% 19.65% 17.49% 12.88% 15.65% -
ROE 13.96% 14.08% 15.92% 14.96% 15.69% 15.93% 19.32% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 996.62 848.87 633.39 569.22 558.09 728.24 650.76 7.35%
EPS 143.75 144.51 138.33 110.24 98.56 93.82 101.82 5.91%
DPS 90.00 100.50 88.00 70.00 74.00 82.00 44.00 12.65%
NAPS 10.30 10.26 8.69 7.37 6.28 5.89 5.27 11.80%
Adjusted Per Share Value based on latest NOSH - 403,183
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 996.62 848.69 633.33 569.22 557.98 726.07 630.17 7.93%
EPS 143.75 144.48 138.32 110.24 98.54 93.54 98.60 6.47%
DPS 89.99 100.49 87.99 70.00 73.97 80.64 42.20 13.43%
NAPS 10.30 10.2578 8.6893 7.37 6.2788 5.8725 5.1033 12.40%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 15.16 11.80 17.50 12.10 14.70 8.25 8.25 -
P/RPS 1.52 1.39 2.76 2.13 2.63 1.13 1.27 3.03%
P/EPS 10.55 8.17 12.65 10.98 14.91 8.79 8.10 4.49%
EY 9.48 12.25 7.90 9.11 6.70 11.37 12.34 -4.29%
DY 5.94 8.52 5.03 5.79 5.03 9.94 5.33 1.82%
P/NAPS 1.47 1.15 2.01 1.64 2.34 1.40 1.57 -1.08%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 11/12/09 11/12/08 11/12/07 15/12/06 13/12/05 14/12/04 17/12/03 -
Price 16.44 13.20 17.90 13.00 15.00 8.25 8.25 -
P/RPS 1.65 1.56 2.83 2.28 2.69 1.13 1.27 4.45%
P/EPS 11.44 9.13 12.94 11.79 15.22 8.79 8.10 5.91%
EY 8.74 10.95 7.73 8.48 6.57 11.37 12.34 -5.58%
DY 5.47 7.61 4.92 5.38 4.93 9.94 5.33 0.43%
P/NAPS 1.60 1.29 2.06 1.76 2.39 1.40 1.57 0.31%

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