[TANJONG] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -74.02%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 2,677,171 1,939,481 1,267,138 622,698 2,455,522 1,853,720 1,245,357 66.33%
PBT 587,961 453,179 277,557 120,895 521,368 397,859 244,797 79.06%
Tax -182,480 -134,122 -82,839 -36,941 -198,249 -153,303 -92,891 56.66%
NP 405,481 319,057 194,718 83,954 323,119 244,556 151,906 92.08%
-
NP to SH 405,481 319,057 194,718 83,954 323,119 244,556 151,906 92.08%
-
Tax Rate 31.04% 29.60% 29.85% 30.56% 38.02% 38.53% 37.95% -
Total Cost 2,271,690 1,620,424 1,072,420 538,744 2,132,403 1,609,164 1,093,451 62.60%
-
Net Worth 2,083,992 2,050,024 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 16.44%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 257,572 62,239 62,086 - 146,556 38,524 - -
Div Payout % 63.52% 19.51% 31.89% - 45.36% 15.75% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 2,083,992 2,050,024 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 16.44%
NOSH 390,260 388,999 388,039 387,241 385,675 385,248 384,572 0.98%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 15.15% 16.45% 15.37% 13.48% 13.16% 13.19% 12.20% -
ROE 19.46% 15.56% 10.16% 4.53% 18.33% 13.89% 9.16% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 686.00 498.58 326.55 160.80 636.68 481.17 323.83 64.71%
EPS 103.90 82.02 50.18 21.68 83.78 63.48 39.50 90.21%
DPS 66.00 16.00 16.00 0.00 38.00 10.00 0.00 -
NAPS 5.34 5.27 4.94 4.79 4.57 4.57 4.31 15.31%
Adjusted Per Share Value based on latest NOSH - 387,241
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 663.86 480.94 314.21 154.41 608.90 459.67 308.81 66.33%
EPS 100.55 79.12 48.28 20.82 80.12 60.64 37.67 92.07%
DPS 63.87 15.43 15.40 0.00 36.34 9.55 0.00 -
NAPS 5.1677 5.0835 4.7534 4.5996 4.3706 4.3658 4.1101 16.44%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.20 1.65 2.53 5.13 1.30 1.71 2.55 -39.41%
P/EPS 7.94 10.06 16.44 38.05 9.85 13.00 20.89 -47.43%
EY 12.59 9.94 6.08 2.63 10.16 7.69 4.79 90.12%
DY 8.00 1.94 1.94 0.00 4.61 1.21 0.00 -
P/NAPS 1.54 1.57 1.67 1.72 1.81 1.81 1.91 -13.33%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.20 1.65 2.53 5.13 1.30 1.71 2.55 -39.41%
P/EPS 7.94 10.06 16.44 38.05 9.85 13.00 20.89 -47.43%
EY 12.59 9.94 6.08 2.63 10.16 7.69 4.79 90.12%
DY 8.00 1.94 1.94 0.00 4.61 1.21 0.00 -
P/NAPS 1.54 1.57 1.67 1.72 1.81 1.81 1.91 -13.33%

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