[TANJONG] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
12-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 7.33%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 2,534,276 2,490,792 2,455,522 2,471,626 2,490,714 2,436,020 2,098,842 13.43%
PBT 555,114 483,580 521,368 530,478 489,594 452,016 311,588 47.11%
Tax -165,678 -147,764 -198,249 -204,404 -185,782 -166,924 -150,236 6.75%
NP 389,436 335,816 323,119 326,074 303,812 285,092 161,352 80.22%
-
NP to SH 389,436 335,816 323,119 326,074 303,812 285,092 161,352 80.22%
-
Tax Rate 29.85% 30.56% 38.02% 38.53% 37.95% 36.93% 48.22% -
Total Cost 2,144,840 2,154,976 2,132,403 2,145,552 2,186,902 2,150,928 1,937,490 7.03%
-
Net Worth 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 1,609,390 1,510,772 17.25%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 124,172 - 146,556 51,366 - - - -
Div Payout % 31.89% - 45.36% 15.75% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 1,609,390 1,510,772 17.25%
NOSH 388,039 387,241 385,675 385,248 384,572 383,188 380,547 1.31%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 15.37% 13.48% 13.16% 13.19% 12.20% 11.70% 7.69% -
ROE 20.32% 18.10% 18.33% 18.52% 18.33% 17.71% 10.68% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 653.10 643.21 636.68 641.57 647.66 635.72 551.53 11.96%
EPS 100.36 86.72 83.78 84.64 79.00 74.40 42.40 77.88%
DPS 32.00 0.00 38.00 13.33 0.00 0.00 0.00 -
NAPS 4.94 4.79 4.57 4.57 4.31 4.20 3.97 15.73%
Adjusted Per Share Value based on latest NOSH - 386,529
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 628.43 617.65 608.90 612.89 617.63 604.06 520.45 13.43%
EPS 96.57 83.27 80.12 80.86 75.34 70.69 40.01 80.22%
DPS 30.79 0.00 36.34 12.74 0.00 0.00 0.00 -
NAPS 4.7534 4.5996 4.3706 4.3658 4.1101 3.9908 3.7463 17.25%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.26 1.28 1.30 1.29 1.27 1.30 1.50 -11.00%
P/EPS 8.22 9.51 9.85 9.75 10.44 11.09 19.46 -43.79%
EY 12.16 10.51 10.16 10.26 9.58 9.02 5.14 77.82%
DY 3.88 0.00 4.61 1.62 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.81 1.81 1.91 1.96 2.08 -13.65%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.26 1.28 1.30 1.29 1.27 1.30 1.50 -11.00%
P/EPS 8.22 9.51 9.85 9.75 10.44 11.09 19.46 -43.79%
EY 12.16 10.51 10.16 10.26 9.58 9.02 5.14 77.82%
DY 3.88 0.00 4.61 1.62 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.81 1.81 1.91 1.96 2.08 -13.65%

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