[TANJONG] YoY TTM Result on 31-Oct-2009 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

11-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

31-Oct-2009 [#3]

Profit Trend

QoQ- 16.16%

YoY- -0.51%

Quarter Report

TplcAnn 3QtrFY10_Final.pdf

Latest QR

Upcoming QR

TANJONG's Result

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
TTM Result
Revenue	4,019,085	3,422,510	2,554,051	2,295,524	2,250,162	2,928,051	2,541,283	7.93%
YoY %	17.43%	34.00%	11.26%	2.02%	-23.15%	15.22%	-	-
Horiz. %	158.15%	134.68%	100.50%	90.33%	88.54%	115.22%	100.00%	-
PBT	932,775	813,278	779,519	567,049	522,538	554,569	576,688	8.33%
YoY %	14.69%	4.33%	37.47%	8.52%	-5.78%	-3.84%	-	-
Horiz. %	161.75%	141.03%	135.17%	98.33%	90.61%	96.16%	100.00%	-
Tax	-269,505	-141,442	-194,425	-115,998	-128,892	-177,365	-179,068	7.04%
YoY %	-90.54%	27.25%	-67.61%	10.00%	27.33%	0.95%	-	-
Horiz. %	150.50%	78.99%	108.58%	64.78%	71.98%	99.05%	100.00%	-
NP	663,270	671,836	585,094	451,051	393,646	377,204	397,620	8.89%
YoY %	-1.28%	14.83%	29.72%	14.58%	4.36%	-5.13%	-	-
Horiz. %	166.81%	168.96%	147.15%	113.44%	99.00%	94.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	579,692	582,649	557,804	444,574	397,381	377,204	397,620	6.47%
YoY %	-0.51%	4.45%	25.47%	11.88%	5.35%	-5.13%	-	-
Horiz. %	145.79%	146.53%	140.29%	111.81%	99.94%	94.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.89%	17.39%	24.94%	20.46%	24.67%	31.98%	31.05%	-
YoY %	66.13%	-30.27%	21.90%	-17.07%	-22.86%	3.00%	-	-
Horiz. %	93.04%	56.01%	80.32%	65.89%	79.45%	103.00%	100.00%	-
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%
YoY %	22.00%	39.70%	6.75%	-0.65%	-27.22%	18.99%	-	-
Horiz. %	156.55%	128.32%	91.85%	86.04%	86.60%	118.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.41%	18.05%	17.90%	17.38%	6.92%	15.07%	-	-
Horiz. %	201.83%	201.00%	170.27%	144.42%	123.03%	115.07%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	362,900	405,238	354,851	282,296	298,299	325,216	170,173	13.43%
YoY %	-10.45%	14.20%	25.70%	-5.36%	-8.28%	91.11%	-	-
Horiz. %	213.25%	238.13%	208.52%	165.89%	175.29%	191.11%	100.00%	-
Div Payout %	62.60%	69.55%	63.62%	63.50%	75.07%	86.22%	42.80%	-
YoY %	-9.99%	9.32%	0.19%	-15.41%	-12.93%	101.45%	-	-
Horiz. %	146.26%	162.50%	148.64%	148.36%	175.40%	201.45%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
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%
YoY %	0.41%	18.05%	17.90%	17.38%	6.92%	15.07%	-	-
Horiz. %	201.83%	201.00%	170.27%	144.42%	123.03%	115.07%	100.00%	-
NOSH	403,273	403,183	403,237	403,272	403,191	402,070	390,511	0.53%
YoY %	0.02%	-0.01%	-0.01%	0.02%	0.28%	2.96%	-	-
Horiz. %	103.27%	103.24%	103.26%	103.27%	103.25%	102.96%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	16.50%	19.63%	22.91%	19.65%	17.49%	12.88%	15.65%	-
YoY %	-15.94%	-14.32%	16.59%	12.35%	35.79%	-17.70%	-	-
Horiz. %	105.43%	125.43%	146.39%	125.56%	111.76%	82.30%	100.00%	-
ROE	13.96%	14.08%	15.92%	14.96%	15.69%	15.93%	19.32%	-
YoY %	-0.85%	-11.56%	6.42%	-4.65%	-1.51%	-17.55%	-	-
Horiz. %	72.26%	72.88%	82.40%	77.43%	81.21%	82.45%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	996.62	848.87	633.39	569.22	558.09	728.24	650.76	7.35%
YoY %	17.41%	34.02%	11.27%	1.99%	-23.36%	11.91%	-	-
Horiz. %	153.15%	130.44%	97.33%	87.47%	85.76%	111.91%	100.00%	-
EPS	143.75	144.51	138.33	110.24	98.56	93.82	101.82	5.91%
YoY %	-0.53%	4.47%	25.48%	11.85%	5.05%	-7.86%	-	-
Horiz. %	141.18%	141.93%	135.86%	108.27%	96.80%	92.14%	100.00%	-
DPS	90.00	100.50	88.00	70.00	74.00	82.00	44.00	12.65%
YoY %	-10.45%	14.20%	25.71%	-5.41%	-9.76%	86.36%	-	-
Horiz. %	204.55%	228.41%	200.00%	159.09%	168.18%	186.36%	100.00%	-
NAPS	10.30	10.26	8.69	7.37	6.28	5.89	5.27	11.80%
YoY %	0.39%	18.07%	17.91%	17.36%	6.62%	11.76%	-	-
Horiz. %	195.45%	194.69%	164.90%	139.85%	119.17%	111.76%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 403,273
RPS	996.62	848.69	633.33	569.22	557.98	726.07	630.17	7.93%
YoY %	17.43%	34.00%	11.26%	2.01%	-23.15%	15.22%	-	-
Horiz. %	158.15%	134.68%	100.50%	90.33%	88.54%	115.22%	100.00%	-
EPS	143.75	144.48	138.32	110.24	98.54	93.54	98.60	6.47%
YoY %	-0.51%	4.45%	25.47%	11.87%	5.35%	-5.13%	-	-
Horiz. %	145.79%	146.53%	140.28%	111.81%	99.94%	94.87%	100.00%	-
DPS	89.99	100.49	87.99	70.00	73.97	80.64	42.20	13.43%
YoY %	-10.45%	14.21%	25.70%	-5.37%	-8.27%	91.09%	-	-
Horiz. %	213.25%	238.13%	208.51%	165.88%	175.28%	191.09%	100.00%	-
NAPS	10.30	10.2578	8.6893	7.37	6.2788	5.8725	5.1033	12.40%
YoY %	0.41%	18.05%	17.90%	17.38%	6.92%	15.07%	-	-
Horiz. %	201.83%	201.00%	170.27%	144.42%	123.03%	115.07%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	9.35%	-49.64%	29.58%	-19.01%	132.74%	-11.02%	-	-
Horiz. %	119.69%	109.45%	217.32%	167.72%	207.09%	88.98%	100.00%	-
P/EPS	10.55	8.17	12.65	10.98	14.91	8.79	8.10	4.49%
YoY %	29.13%	-35.42%	15.21%	-26.36%	69.62%	8.52%	-	-
Horiz. %	130.25%	100.86%	156.17%	135.56%	184.07%	108.52%	100.00%	-
EY	9.48	12.25	7.90	9.11	6.70	11.37	12.34	-4.29%
YoY %	-22.61%	55.06%	-13.28%	35.97%	-41.07%	-7.86%	-	-
Horiz. %	76.82%	99.27%	64.02%	73.82%	54.29%	92.14%	100.00%	-
DY	5.94	8.52	5.03	5.79	5.03	9.94	5.33	1.82%
YoY %	-30.28%	69.38%	-13.13%	15.11%	-49.40%	86.49%	-	-
Horiz. %	111.44%	159.85%	94.37%	108.63%	94.37%	186.49%	100.00%	-
P/NAPS	1.47	1.15	2.01	1.64	2.34	1.40	1.57	-1.08%
YoY %	27.83%	-42.79%	22.56%	-29.91%	67.14%	-10.83%	-	-
Horiz. %	93.63%	73.25%	128.03%	104.46%	149.04%	89.17%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	5.77%	-44.88%	24.12%	-15.24%	138.05%	-11.02%	-	-
Horiz. %	129.92%	122.83%	222.83%	179.53%	211.81%	88.98%	100.00%	-
P/EPS	11.44	9.13	12.94	11.79	15.22	8.79	8.10	5.91%
YoY %	25.30%	-29.44%	9.75%	-22.54%	73.15%	8.52%	-	-
Horiz. %	141.23%	112.72%	159.75%	145.56%	187.90%	108.52%	100.00%	-
EY	8.74	10.95	7.73	8.48	6.57	11.37	12.34	-5.58%
YoY %	-20.18%	41.66%	-8.84%	29.07%	-42.22%	-7.86%	-	-
Horiz. %	70.83%	88.74%	62.64%	68.72%	53.24%	92.14%	100.00%	-
DY	5.47	7.61	4.92	5.38	4.93	9.94	5.33	0.43%
YoY %	-28.12%	54.67%	-8.55%	9.13%	-50.40%	86.49%	-	-
Horiz. %	102.63%	142.78%	92.31%	100.94%	92.50%	186.49%	100.00%	-
P/NAPS	1.60	1.29	2.06	1.76	2.39	1.40	1.57	0.31%
YoY %	24.03%	-37.38%	17.05%	-26.36%	70.71%	-10.83%	-	-
Horiz. %	101.91%	82.17%	131.21%	112.10%	152.23%	89.17%	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