[TANJONG] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
12-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 22.86%
YoY- 7.31%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 2,490,714 2,436,020 2,098,842 2,115,872 2,060,752 2,030,972 2,092,674 12.34%
PBT 489,594 452,016 311,588 352,812 294,068 292,524 334,718 28.94%
Tax -185,782 -166,924 -150,236 -146,309 -125,992 -122,664 -131,579 25.93%
NP 303,812 285,092 161,352 206,502 168,076 169,860 203,139 30.87%
-
NP to SH 303,812 285,092 161,352 206,502 168,076 169,860 203,139 30.87%
-
Tax Rate 37.95% 36.93% 48.22% 41.47% 42.84% 41.93% 39.31% -
Total Cost 2,186,902 2,150,928 1,937,490 1,909,369 1,892,676 1,861,112 1,889,535 10.26%
-
Net Worth 1,657,505 1,609,390 1,510,772 1,552,575 1,479,220 1,463,525 141,704,613 -94.88%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 1,657,505 1,609,390 1,510,772 1,552,575 1,479,220 1,463,525 141,704,613 -94.88%
NOSH 384,572 383,188 380,547 380,533 380,262 379,151 378,990 0.98%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 12.20% 11.70% 7.69% 9.76% 8.16% 8.36% 9.71% -
ROE 18.33% 17.71% 10.68% 13.30% 11.36% 11.61% 0.14% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 647.66 635.72 551.53 556.03 541.93 535.66 552.17 11.25%
EPS 79.00 74.40 42.40 54.27 44.20 44.80 53.60 29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.31 4.20 3.97 4.08 3.89 3.86 373.90 -94.93%
Adjusted Per Share Value based on latest NOSH - 380,854
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 617.63 604.06 520.45 524.68 511.01 503.62 518.92 12.34%
EPS 75.34 70.69 40.01 51.21 41.68 42.12 50.37 30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1101 3.9908 3.7463 3.8499 3.668 3.6291 351.3873 -94.88%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 8.25 8.25 8.25 8.35 6.80 6.20 7.85 -
P/RPS 1.27 1.30 1.50 1.50 1.25 1.16 1.42 -7.19%
P/EPS 10.44 11.09 19.46 15.39 15.38 13.84 14.65 -20.26%
EY 9.58 9.02 5.14 6.50 6.50 7.23 6.83 25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.96 2.08 2.05 1.75 1.61 0.02 2006.82%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 20/06/01 22/03/01 -
Price 8.25 8.25 8.25 8.25 8.00 6.20 6.70 -
P/RPS 1.27 1.30 1.50 1.48 1.48 1.16 1.21 3.28%
P/EPS 10.44 11.09 19.46 15.20 18.10 13.84 12.50 -11.34%
EY 9.58 9.02 5.14 6.58 5.53 7.23 8.00 12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.96 2.08 2.02 2.06 1.61 0.02 2006.82%

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