[TANJONG] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -0.91%
YoY- 100.26%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 2,585,974 2,534,276 2,490,792 2,455,522 2,471,626 2,490,714 2,436,020 4.05%
PBT 604,238 555,114 483,580 521,368 530,478 489,594 452,016 21.28%
Tax -178,829 -165,678 -147,764 -198,249 -204,404 -185,782 -166,924 4.68%
NP 425,409 389,436 335,816 323,119 326,074 303,812 285,092 30.48%
-
NP to SH 425,409 389,436 335,816 323,119 326,074 303,812 285,092 30.48%
-
Tax Rate 29.60% 29.85% 30.56% 38.02% 38.53% 37.95% 36.93% -
Total Cost 2,160,565 2,144,840 2,154,976 2,132,403 2,145,552 2,186,902 2,150,928 0.29%
-
Net Worth 2,050,024 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 1,609,390 17.45%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 82,986 124,172 - 146,556 51,366 - - -
Div Payout % 19.51% 31.89% - 45.36% 15.75% - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 2,050,024 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 1,609,390 17.45%
NOSH 388,999 388,039 387,241 385,675 385,248 384,572 383,188 1.00%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 16.45% 15.37% 13.48% 13.16% 13.19% 12.20% 11.70% -
ROE 20.75% 20.32% 18.10% 18.33% 18.52% 18.33% 17.71% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 664.78 653.10 643.21 636.68 641.57 647.66 635.72 3.01%
EPS 109.36 100.36 86.72 83.78 84.64 79.00 74.40 29.18%
DPS 21.33 32.00 0.00 38.00 13.33 0.00 0.00 -
NAPS 5.27 4.94 4.79 4.57 4.57 4.31 4.20 16.28%
Adjusted Per Share Value based on latest NOSH - 385,679
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 641.25 628.43 617.65 608.90 612.89 617.63 604.06 4.05%
EPS 105.49 96.57 83.27 80.12 80.86 75.34 70.69 30.49%
DPS 20.58 30.79 0.00 36.34 12.74 0.00 0.00 -
NAPS 5.0835 4.7534 4.5996 4.3706 4.3658 4.1101 3.9908 17.45%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.24 1.26 1.28 1.30 1.29 1.27 1.30 -3.09%
P/EPS 7.54 8.22 9.51 9.85 9.75 10.44 11.09 -22.62%
EY 13.26 12.16 10.51 10.16 10.26 9.58 9.02 29.19%
DY 2.59 3.88 0.00 4.61 1.62 0.00 0.00 -
P/NAPS 1.57 1.67 1.72 1.81 1.81 1.91 1.96 -13.71%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.24 1.26 1.28 1.30 1.29 1.27 1.30 -3.09%
P/EPS 7.54 8.22 9.51 9.85 9.75 10.44 11.09 -22.62%
EY 13.26 12.16 10.51 10.16 10.26 9.58 9.02 29.19%
DY 2.59 3.88 0.00 4.61 1.62 0.00 0.00 -
P/NAPS 1.57 1.67 1.72 1.81 1.81 1.91 1.96 -13.71%

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