[TANJONG] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 15.97%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 2,814,476 2,677,171 2,585,974 2,534,276 2,490,792 2,455,522 2,471,626 9.05%
PBT 484,324 587,961 604,238 555,114 483,580 521,368 530,478 -5.89%
Tax -150,928 -182,480 -178,829 -165,678 -147,764 -198,249 -204,404 -18.32%
NP 333,396 405,481 425,409 389,436 335,816 323,119 326,074 1.49%
-
NP to SH 333,396 405,481 425,409 389,436 335,816 323,119 326,074 1.49%
-
Tax Rate 31.16% 31.04% 29.60% 29.85% 30.56% 38.02% 38.53% -
Total Cost 2,481,080 2,271,690 2,160,565 2,144,840 2,154,976 2,132,403 2,145,552 10.18%
-
Net Worth 2,190,951 2,083,992 2,050,024 1,916,912 1,854,887 1,762,537 1,760,587 15.71%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 127,242 257,572 82,986 124,172 - 146,556 51,366 83.17%
Div Payout % 38.17% 63.52% 19.51% 31.89% - 45.36% 15.75% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 2,190,951 2,083,992 2,050,024 1,916,912 1,854,887 1,762,537 1,760,587 15.71%
NOSH 397,631 390,260 388,999 388,039 387,241 385,675 385,248 2.13%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 11.85% 15.15% 16.45% 15.37% 13.48% 13.16% 13.19% -
ROE 15.22% 19.46% 20.75% 20.32% 18.10% 18.33% 18.52% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 707.81 686.00 664.78 653.10 643.21 636.68 641.57 6.77%
EPS 83.84 103.90 109.36 100.36 86.72 83.78 84.64 -0.63%
DPS 32.00 66.00 21.33 32.00 0.00 38.00 13.33 79.38%
NAPS 5.51 5.34 5.27 4.94 4.79 4.57 4.57 13.29%
Adjusted Per Share Value based on latest NOSH - 388,645
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 697.91 663.86 641.25 628.43 617.65 608.90 612.89 9.05%
EPS 82.67 100.55 105.49 96.57 83.27 80.12 80.86 1.48%
DPS 31.55 63.87 20.58 30.79 0.00 36.34 12.74 83.14%
NAPS 5.4329 5.1677 5.0835 4.7534 4.5996 4.3706 4.3658 15.70%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.17 1.20 1.24 1.26 1.28 1.30 1.29 -6.30%
P/EPS 9.84 7.94 7.54 8.22 9.51 9.85 9.75 0.61%
EY 10.16 12.59 13.26 12.16 10.51 10.16 10.26 -0.65%
DY 3.88 8.00 2.59 3.88 0.00 4.61 1.62 79.10%
P/NAPS 1.50 1.54 1.57 1.67 1.72 1.81 1.81 -11.78%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 18/06/04 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.17 1.20 1.24 1.26 1.28 1.30 1.29 -6.30%
P/EPS 9.84 7.94 7.54 8.22 9.51 9.85 9.75 0.61%
EY 10.16 12.59 13.26 12.16 10.51 10.16 10.26 -0.65%
DY 3.88 8.00 2.59 3.88 0.00 4.61 1.62 79.10%
P/NAPS 1.50 1.54 1.57 1.67 1.72 1.81 1.81 -11.78%

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