[TANJONG] QoQ Annualized Quarter Result on 31-Jul-2001 [#2]

Announcement Date
19-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- -1.05%
YoY- -15.41%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 2,436,020 2,098,842 2,115,872 2,060,752 2,030,972 2,092,674 2,050,333 12.21%
PBT 452,016 311,588 352,812 294,068 292,524 334,718 320,680 25.79%
Tax -166,924 -150,236 -146,309 -125,992 -122,664 -131,579 -128,250 19.26%
NP 285,092 161,352 206,502 168,076 169,860 203,139 192,429 30.05%
-
NP to SH 285,092 161,352 206,502 168,076 169,860 203,139 192,429 30.05%
-
Tax Rate 36.93% 48.22% 41.47% 42.84% 41.93% 39.31% 39.99% -
Total Cost 2,150,928 1,937,490 1,909,369 1,892,676 1,861,112 1,889,535 1,857,904 10.28%
-
Net Worth 1,609,390 1,510,772 1,552,575 1,479,220 1,463,525 141,704,613 141,632,534 -94.98%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,609,390 1,510,772 1,552,575 1,479,220 1,463,525 141,704,613 141,632,534 -94.98%
NOSH 383,188 380,547 380,533 380,262 379,151 378,990 378,797 0.77%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 11.70% 7.69% 9.76% 8.16% 8.36% 9.71% 9.39% -
ROE 17.71% 10.68% 13.30% 11.36% 11.61% 0.14% 0.14% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 635.72 551.53 556.03 541.93 535.66 552.17 541.27 11.35%
EPS 74.40 42.40 54.27 44.20 44.80 53.60 50.80 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.97 4.08 3.89 3.86 373.90 373.90 -95.02%
Adjusted Per Share Value based on latest NOSH - 381,403
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 604.06 520.45 524.68 511.01 503.62 518.92 508.42 12.21%
EPS 70.69 40.01 51.21 41.68 42.12 50.37 47.72 30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9908 3.7463 3.8499 3.668 3.6291 351.3873 351.2085 -94.98%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 8.25 8.25 8.35 6.80 6.20 7.85 7.10 -
P/RPS 1.30 1.50 1.50 1.25 1.16 1.42 1.31 -0.51%
P/EPS 11.09 19.46 15.39 15.38 13.84 14.65 13.98 -14.34%
EY 9.02 5.14 6.50 6.50 7.23 6.83 7.15 16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.08 2.05 1.75 1.61 0.02 0.02 2043.53%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 25/06/02 26/03/02 12/12/01 19/09/01 20/06/01 22/03/01 19/12/00 -
Price 8.25 8.25 8.25 8.00 6.20 6.70 6.75 -
P/RPS 1.30 1.50 1.48 1.48 1.16 1.21 1.25 2.65%
P/EPS 11.09 19.46 15.20 18.10 13.84 12.50 13.29 -11.39%
EY 9.02 5.14 6.58 5.53 7.23 8.00 7.53 12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.08 2.02 2.06 1.61 0.02 0.02 2043.53%

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