[TANJONG] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

17-Dec-2003

Admission Sponsor

Sponsor

Financial Year

31-Jan-2004

Quarter

31-Oct-2003 [#3]

Profit Trend

QoQ- 9.24%

YoY- 30.46%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Annualized Quarter Result
Revenue	2,883,688	2,814,476	2,677,171	2,585,974	2,534,276	2,490,792	2,455,522	11.32%
YoY %	2.46%	5.13%	3.53%	2.04%	1.75%	1.44%	-	-
Horiz. %	117.44%	114.62%	109.03%	105.31%	103.21%	101.44%	100.00%	-
PBT	526,182	484,324	587,961	604,238	555,114	483,580	521,368	0.61%
YoY %	8.64%	-17.63%	-2.69%	8.85%	14.79%	-7.25%	-	-
Horiz. %	100.92%	92.89%	112.77%	115.89%	106.47%	92.75%	100.00%	-
Tax	-164,364	-150,928	-182,480	-178,829	-165,678	-147,764	-198,249	-11.75%
YoY %	-8.90%	17.29%	-2.04%	-7.94%	-12.12%	25.47%	-	-
Horiz. %	82.91%	76.13%	92.05%	90.20%	83.57%	74.53%	100.00%	-
NP	361,818	333,396	405,481	425,409	389,436	335,816	323,119	7.84%
YoY %	8.52%	-17.78%	-4.68%	9.24%	15.97%	3.93%	-	-
Horiz. %	111.98%	103.18%	125.49%	131.66%	120.52%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,818	333,396	405,481	425,409	389,436	335,816	323,119	7.84%
YoY %	8.52%	-17.78%	-4.68%	9.24%	15.97%	3.93%	-	-
Horiz. %	111.98%	103.18%	125.49%	131.66%	120.52%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.24%	31.16%	31.04%	29.60%	29.85%	30.56%	38.02%	-
YoY %	0.26%	0.39%	4.86%	-0.84%	-2.32%	-19.62%	-	-
Horiz. %	82.17%	81.96%	81.64%	77.85%	78.51%	80.38%	100.00%	-
Total Cost	2,521,870	2,481,080	2,271,690	2,160,565	2,144,840	2,154,976	2,132,403	11.84%
YoY %	1.64%	9.22%	5.14%	0.73%	-0.47%	1.06%	-	-
Horiz. %	118.26%	116.35%	106.53%	101.32%	100.58%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,268,314	2,190,951	2,083,992	2,050,024	1,916,912	1,854,887	1,762,537	18.33%
YoY %	3.53%	5.13%	1.66%	6.94%	3.34%	5.24%	-	-
Horiz. %	128.70%	124.31%	118.24%	116.31%	108.76%	105.24%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Dividend
Div	159,459	127,242	257,572	82,986	124,172	-	146,556	5.79%
YoY %	25.32%	-50.60%	210.38%	-33.17%	0.00%	-	-	-
Horiz. %	108.80%	86.82%	175.75%	56.62%	84.73%	-	100.00%	-
Div Payout %	44.07%	38.17%	63.52%	19.51%	31.89%	-	45.36%	-
YoY %	15.46%	-39.91%	225.58%	-38.82%	0.00%	-	-	-
Horiz. %	97.16%	84.15%	140.04%	43.01%	70.30%	-	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Equity
Net Worth	2,268,314	2,190,951	2,083,992	2,050,024	1,916,912	1,854,887	1,762,537	18.33%
YoY %	3.53%	5.13%	1.66%	6.94%	3.34%	5.24%	-	-
Horiz. %	128.70%	124.31%	118.24%	116.31%	108.76%	105.24%	100.00%	-
NOSH	398,649	397,631	390,260	388,999	388,039	387,241	385,675	2.23%
YoY %	0.26%	1.89%	0.32%	0.25%	0.21%	0.41%	-	-
Horiz. %	103.36%	103.10%	101.19%	100.86%	100.61%	100.41%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Ratio Analysis
NP Margin	12.55%	11.85%	15.15%	16.45%	15.37%	13.48%	13.16%	-
YoY %	5.91%	-21.78%	-7.90%	7.03%	14.02%	2.43%	-	-
Horiz. %	95.36%	90.05%	115.12%	125.00%	116.79%	102.43%	100.00%	-
ROE	15.95%	15.22%	19.46%	20.75%	20.32%	18.10%	18.33%	-
YoY %	4.80%	-21.79%	-6.22%	2.12%	12.27%	-1.25%	-	-
Horiz. %	87.02%	83.03%	106.16%	113.20%	110.86%	98.75%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Per Share
RPS	723.36	707.81	686.00	664.78	653.10	643.21	636.68	8.89%
YoY %	2.20%	3.18%	3.19%	1.79%	1.54%	1.03%	-	-
Horiz. %	113.61%	111.17%	107.75%	104.41%	102.58%	101.03%	100.00%	-
EPS	90.76	83.84	103.90	109.36	100.36	86.72	83.78	5.48%
YoY %	8.25%	-19.31%	-4.99%	8.97%	15.73%	3.51%	-	-
Horiz. %	108.33%	100.07%	124.02%	130.53%	119.79%	103.51%	100.00%	-
DPS	40.00	32.00	66.00	21.33	32.00	0.00	38.00	3.48%
YoY %	25.00%	-51.52%	209.42%	-33.34%	0.00%	0.00%	-	-
Horiz. %	105.26%	84.21%	173.68%	56.13%	84.21%	0.00%	100.00%	-
NAPS	5.69	5.51	5.34	5.27	4.94	4.79	4.57	15.75%
YoY %	3.27%	3.18%	1.33%	6.68%	3.13%	4.81%	-	-
Horiz. %	124.51%	120.57%	116.85%	115.32%	108.10%	104.81%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 390,511
RPS	715.07	697.91	663.86	641.25	628.43	617.65	608.90	11.32%
YoY %	2.46%	5.13%	3.53%	2.04%	1.75%	1.44%	-	-
Horiz. %	117.44%	114.62%	109.03%	105.31%	103.21%	101.44%	100.00%	-
EPS	89.72	82.67	100.55	105.49	96.57	83.27	80.12	7.84%
YoY %	8.53%	-17.78%	-4.68%	9.24%	15.97%	3.93%	-	-
Horiz. %	111.98%	103.18%	125.50%	131.67%	120.53%	103.93%	100.00%	-
DPS	39.54	31.55	63.87	20.58	30.79	0.00	36.34	5.79%
YoY %	25.32%	-50.60%	210.35%	-33.16%	0.00%	0.00%	-	-
Horiz. %	108.81%	86.82%	175.76%	56.63%	84.73%	0.00%	100.00%	-
NAPS	5.6248	5.4329	5.1677	5.0835	4.7534	4.5996	4.3706	18.33%
YoY %	3.53%	5.13%	1.66%	6.94%	3.34%	5.24%	-	-
Horiz. %	128.70%	124.31%	118.24%	116.31%	108.76%	105.24%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/04	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	-
Price	8.25	8.25	8.25	8.25	8.25	8.25	8.25	-
P/RPS	1.14	1.17	1.20	1.24	1.26	1.28	1.30	-8.39%
YoY %	-2.56%	-2.50%	-3.23%	-1.59%	-1.56%	-1.54%	-	-
Horiz. %	87.69%	90.00%	92.31%	95.38%	96.92%	98.46%	100.00%	-
P/EPS	9.09	9.84	7.94	7.54	8.22	9.51	9.85	-5.21%
YoY %	-7.62%	23.93%	5.31%	-8.27%	-13.56%	-3.45%	-	-
Horiz. %	92.28%	99.90%	80.61%	76.55%	83.45%	96.55%	100.00%	-
EY	11.00	10.16	12.59	13.26	12.16	10.51	10.16	5.44%
YoY %	8.27%	-19.30%	-5.05%	9.05%	15.70%	3.44%	-	-
Horiz. %	108.27%	100.00%	123.92%	130.51%	119.69%	103.44%	100.00%	-
DY	4.85	3.88	8.00	2.59	3.88	0.00	4.61	3.44%
YoY %	25.00%	-51.50%	208.88%	-33.25%	0.00%	0.00%	-	-
Horiz. %	105.21%	84.16%	173.54%	56.18%	84.16%	0.00%	100.00%	-
P/NAPS	1.45	1.50	1.54	1.57	1.67	1.72	1.81	-13.75%
YoY %	-3.33%	-2.60%	-1.91%	-5.99%	-2.91%	-4.97%	-	-
Horiz. %	80.11%	82.87%	85.08%	86.74%	92.27%	95.03%	100.00%	-

	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	24/09/04	18/06/04	25/03/04	17/12/03	19/09/03	20/06/03	27/03/03	-
Price	8.25	8.25	8.25	8.25	8.25	8.25	8.25	-
P/RPS	1.14	1.17	1.20	1.24	1.26	1.28	1.30	-8.39%
YoY %	-2.56%	-2.50%	-3.23%	-1.59%	-1.56%	-1.54%	-	-
Horiz. %	87.69%	90.00%	92.31%	95.38%	96.92%	98.46%	100.00%	-
P/EPS	9.09	9.84	7.94	7.54	8.22	9.51	9.85	-5.21%
YoY %	-7.62%	23.93%	5.31%	-8.27%	-13.56%	-3.45%	-	-
Horiz. %	92.28%	99.90%	80.61%	76.55%	83.45%	96.55%	100.00%	-
EY	11.00	10.16	12.59	13.26	12.16	10.51	10.16	5.44%
YoY %	8.27%	-19.30%	-5.05%	9.05%	15.70%	3.44%	-	-
Horiz. %	108.27%	100.00%	123.92%	130.51%	119.69%	103.44%	100.00%	-
DY	4.85	3.88	8.00	2.59	3.88	0.00	4.61	3.44%
YoY %	25.00%	-51.50%	208.88%	-33.25%	0.00%	0.00%	-	-
Horiz. %	105.21%	84.16%	173.54%	56.18%	84.16%	0.00%	100.00%	-
P/NAPS	1.45	1.50	1.54	1.57	1.67	1.72	1.81	-13.75%
YoY %	-3.33%	-2.60%	-1.91%	-5.99%	-2.91%	-4.97%	-	-
Horiz. %	80.11%	82.87%	85.08%	86.74%	92.27%	95.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos