[TANJONG] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 76.69%
YoY- 67.84%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 2,455,522 2,471,626 2,490,714 2,436,020 2,098,842 2,115,872 2,060,752 12.35%
PBT 521,368 530,478 489,594 452,016 311,588 352,812 294,068 46.33%
Tax -198,249 -204,404 -185,782 -166,924 -150,236 -146,309 -125,992 35.17%
NP 323,119 326,074 303,812 285,092 161,352 206,502 168,076 54.42%
-
NP to SH 323,119 326,074 303,812 285,092 161,352 206,502 168,076 54.42%
-
Tax Rate 38.02% 38.53% 37.95% 36.93% 48.22% 41.47% 42.84% -
Total Cost 2,132,403 2,145,552 2,186,902 2,150,928 1,937,490 1,909,369 1,892,676 8.25%
-
Net Worth 1,762,537 1,760,587 1,657,505 1,609,390 1,510,772 1,552,575 1,479,220 12.35%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 146,556 51,366 - - - - - -
Div Payout % 45.36% 15.75% - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,762,537 1,760,587 1,657,505 1,609,390 1,510,772 1,552,575 1,479,220 12.35%
NOSH 385,675 385,248 384,572 383,188 380,547 380,533 380,262 0.94%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.16% 13.19% 12.20% 11.70% 7.69% 9.76% 8.16% -
ROE 18.33% 18.52% 18.33% 17.71% 10.68% 13.30% 11.36% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 636.68 641.57 647.66 635.72 551.53 556.03 541.93 11.30%
EPS 83.78 84.64 79.00 74.40 42.40 54.27 44.20 52.98%
DPS 38.00 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.57 4.31 4.20 3.97 4.08 3.89 11.30%
Adjusted Per Share Value based on latest NOSH - 383,188
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 608.90 612.89 617.63 604.06 520.45 524.68 511.01 12.35%
EPS 80.12 80.86 75.34 70.69 40.01 51.21 41.68 54.41%
DPS 36.34 12.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3706 4.3658 4.1101 3.9908 3.7463 3.8499 3.668 12.35%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.35 6.80 -
P/RPS 1.30 1.29 1.27 1.30 1.50 1.50 1.25 2.64%
P/EPS 9.85 9.75 10.44 11.09 19.46 15.39 15.38 -25.64%
EY 10.16 10.26 9.58 9.02 5.14 6.50 6.50 34.57%
DY 4.61 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 1.91 1.96 2.08 2.05 1.75 2.26%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.00 -
P/RPS 1.30 1.29 1.27 1.30 1.50 1.48 1.48 -8.26%
P/EPS 9.85 9.75 10.44 11.09 19.46 15.20 18.10 -33.27%
EY 10.16 10.26 9.58 9.02 5.14 6.58 5.53 49.84%
DY 4.61 1.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 1.91 1.96 2.08 2.02 2.06 -8.24%

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