[TANJONG] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock

[TANJONG] TANJONG PUBLIC LIMITED COMPANY

Announcement Date

18-Jun-2004

Admission Sponsor

Sponsor

Financial Year

31-Jan-2005

Quarter

30-Apr-2004 [#1]

Profit Trend

QoQ- -79.44%

YoY- -0.72%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Cumulative Result
Revenue	2,952,027	2,190,361	1,441,844	703,619	2,677,171	1,939,481	1,267,138	75.28%
YoY %	34.77%	51.91%	104.92%	-73.72%	38.04%	53.06%	-	-
Horiz. %	232.97%	172.86%	113.79%	55.53%	211.28%	153.06%	100.00%	-
PBT	538,666	419,787	263,091	121,081	587,961	453,179	277,557	55.27%
YoY %	28.32%	59.56%	117.29%	-79.41%	29.74%	63.27%	-	-
Horiz. %	194.07%	151.24%	94.79%	43.62%	211.83%	163.27%	100.00%	-
Tax	-138,738	-129,007	-82,182	-37,732	-182,480	-134,122	-82,839	40.80%
YoY %	-7.54%	-56.98%	-117.80%	79.32%	-36.06%	-61.91%	-	-
Horiz. %	167.48%	155.73%	99.21%	45.55%	220.28%	161.91%	100.00%	-
NP	399,928	290,780	180,909	83,349	405,481	319,057	194,718	61.22%
YoY %	37.54%	60.73%	117.05%	-79.44%	27.09%	63.86%	-	-
Horiz. %	205.39%	149.33%	92.91%	42.80%	208.24%	163.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	399,928	290,780	180,909	83,349	405,481	319,057	194,718	61.22%
YoY %	37.54%	60.73%	117.05%	-79.44%	27.09%	63.86%	-	-
Horiz. %	205.39%	149.33%	92.91%	42.80%	208.24%	163.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	30.73%	31.24%	31.16%	31.04%	29.60%	29.85%	-
YoY %	-16.17%	-1.63%	0.26%	0.39%	4.86%	-0.84%	-	-
Horiz. %	86.30%	102.95%	104.66%	104.39%	103.99%	99.16%	100.00%	-
Total Cost	2,552,099	1,899,581	1,260,935	620,270	2,271,690	1,620,424	1,072,420	77.77%
YoY %	34.35%	50.65%	103.29%	-72.70%	40.19%	51.10%	-	-
Horiz. %	237.98%	177.13%	117.58%	57.84%	211.83%	151.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,528,835	2,355,636	2,268,314	2,190,951	2,083,992	2,050,024	1,916,912	20.18%
YoY %	7.35%	3.85%	3.53%	5.13%	1.66%	6.94%	-	-
Horiz. %	131.92%	122.89%	118.33%	114.30%	108.72%	106.94%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Dividend
Div	280,536	127,980	79,729	31,810	257,572	62,239	62,086	172.06%
YoY %	119.20%	60.52%	150.64%	-87.65%	313.84%	0.25%	-	-
Horiz. %	451.85%	206.13%	128.42%	51.24%	414.86%	100.25%	100.00%	-
Div Payout %	70.15%	44.01%	44.07%	38.17%	63.52%	19.51%	31.89%	-
YoY %	59.40%	-0.14%	15.46%	-39.91%	225.58%	-38.82%	-	-
Horiz. %	219.97%	138.01%	138.19%	119.69%	199.18%	61.18%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Equity
Net Worth	2,528,835	2,355,636	2,268,314	2,190,951	2,083,992	2,050,024	1,916,912	20.18%
YoY %	7.35%	3.85%	3.53%	5.13%	1.66%	6.94%	-	-
Horiz. %	131.92%	122.89%	118.33%	114.30%	108.72%	106.94%	100.00%	-
NOSH	400,766	399,938	398,649	397,631	390,260	388,999	388,039	2.16%
YoY %	0.21%	0.32%	0.26%	1.89%	0.32%	0.25%	-	-
Horiz. %	103.28%	103.07%	102.73%	102.47%	100.57%	100.25%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Ratio Analysis
NP Margin	13.55%	13.28%	12.55%	11.85%	15.15%	16.45%	15.37%	-
YoY %	2.03%	5.82%	5.91%	-21.78%	-7.90%	7.03%	-	-
Horiz. %	88.16%	86.40%	81.65%	77.10%	98.57%	107.03%	100.00%	-
ROE	15.81%	12.34%	7.98%	3.80%	19.46%	15.56%	10.16%	-
YoY %	28.12%	54.64%	110.00%	-80.47%	25.06%	53.15%	-	-
Horiz. %	155.61%	121.46%	78.54%	37.40%	191.54%	153.15%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Per Share
RPS	736.60	547.67	361.68	176.95	686.00	498.58	326.55	71.57%
YoY %	34.50%	51.42%	104.40%	-74.21%	37.59%	52.68%	-	-
Horiz. %	225.57%	167.71%	110.76%	54.19%	210.08%	152.68%	100.00%	-
EPS	99.79	72.71	45.38	20.96	103.90	82.02	50.18	57.80%
YoY %	37.24%	60.22%	116.51%	-79.83%	26.68%	63.45%	-	-
Horiz. %	198.86%	144.90%	90.43%	41.77%	207.05%	163.45%	100.00%	-
DPS	70.00	32.00	20.00	8.00	66.00	16.00	16.00	166.30%
YoY %	118.75%	60.00%	150.00%	-87.88%	312.50%	0.00%	-	-
Horiz. %	437.50%	200.00%	125.00%	50.00%	412.50%	100.00%	100.00%	-
NAPS	6.31	5.89	5.69	5.51	5.34	5.27	4.94	17.63%
YoY %	7.13%	3.51%	3.27%	3.18%	1.33%	6.68%	-	-
Horiz. %	127.73%	119.23%	115.18%	111.54%	108.10%	106.68%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 397,631
RPS	732.02	543.15	357.54	174.48	663.86	480.94	314.21	75.28%
YoY %	34.77%	51.91%	104.92%	-73.72%	38.03%	53.06%	-	-
Horiz. %	232.97%	172.86%	113.79%	55.53%	211.28%	153.06%	100.00%	-
EPS	99.17	72.11	44.86	20.67	100.55	79.12	48.28	61.23%
YoY %	37.53%	60.74%	117.03%	-79.44%	27.09%	63.88%	-	-
Horiz. %	205.41%	149.36%	92.92%	42.81%	208.26%	163.88%	100.00%	-
DPS	69.57	31.74	19.77	7.89	63.87	15.43	15.40	172.02%
YoY %	119.19%	60.55%	150.57%	-87.65%	313.93%	0.19%	-	-
Horiz. %	451.75%	206.10%	128.38%	51.23%	414.74%	100.19%	100.00%	-
NAPS	6.2708	5.8413	5.6248	5.4329	5.1677	5.0835	4.7534	20.18%
YoY %	7.35%	3.85%	3.53%	5.13%	1.66%	6.94%	-	-
Horiz. %	131.92%	122.89%	118.33%	114.30%	108.72%	106.94%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	31/10/03	31/07/03	-
Price	8.25	8.25	8.25	8.25	8.25	8.25	8.25	-
P/RPS	1.12	1.51	2.28	4.66	1.20	1.65	2.53	-41.77%
YoY %	-25.83%	-33.77%	-51.07%	288.33%	-27.27%	-34.78%	-	-
Horiz. %	44.27%	59.68%	90.12%	184.19%	47.43%	65.22%	100.00%	-
P/EPS	8.27	11.35	18.18	39.36	7.94	10.06	16.44	-36.61%
YoY %	-27.14%	-37.57%	-53.81%	395.72%	-21.07%	-38.81%	-	-
Horiz. %	50.30%	69.04%	110.58%	239.42%	48.30%	61.19%	100.00%	-
EY	12.10	8.81	5.50	2.54	12.59	9.94	6.08	57.88%
YoY %	37.34%	60.18%	116.54%	-79.83%	26.66%	63.49%	-	-
Horiz. %	199.01%	144.90%	90.46%	41.78%	207.07%	163.49%	100.00%	-
DY	8.48	3.88	2.42	0.97	8.00	1.94	1.94	166.14%
YoY %	118.56%	60.33%	149.48%	-87.88%	312.37%	0.00%	-	-
Horiz. %	437.11%	200.00%	124.74%	50.00%	412.37%	100.00%	100.00%	-
P/NAPS	1.31	1.40	1.45	1.50	1.54	1.57	1.67	-14.88%
YoY %	-6.43%	-3.45%	-3.33%	-2.60%	-1.91%	-5.99%	-	-
Horiz. %	78.44%	83.83%	86.83%	89.82%	92.22%	94.01%	100.00%	-

	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	22/03/05	14/12/04	24/09/04	18/06/04	25/03/04	17/12/03	19/09/03	-
Price	8.25	8.25	8.25	8.25	8.25	8.25	8.25	-
P/RPS	1.12	1.51	2.28	4.66	1.20	1.65	2.53	-41.77%
YoY %	-25.83%	-33.77%	-51.07%	288.33%	-27.27%	-34.78%	-	-
Horiz. %	44.27%	59.68%	90.12%	184.19%	47.43%	65.22%	100.00%	-
P/EPS	8.27	11.35	18.18	39.36	7.94	10.06	16.44	-36.61%
YoY %	-27.14%	-37.57%	-53.81%	395.72%	-21.07%	-38.81%	-	-
Horiz. %	50.30%	69.04%	110.58%	239.42%	48.30%	61.19%	100.00%	-
EY	12.10	8.81	5.50	2.54	12.59	9.94	6.08	57.88%
YoY %	37.34%	60.18%	116.54%	-79.83%	26.66%	63.49%	-	-
Horiz. %	199.01%	144.90%	90.46%	41.78%	207.07%	163.49%	100.00%	-
DY	8.48	3.88	2.42	0.97	8.00	1.94	1.94	166.14%
YoY %	118.56%	60.33%	149.48%	-87.88%	312.37%	0.00%	-	-
Horiz. %	437.11%	200.00%	124.74%	50.00%	412.37%	100.00%	100.00%	-
P/NAPS	1.31	1.40	1.45	1.50	1.54	1.57	1.67	-14.88%
YoY %	-6.43%	-3.45%	-3.33%	-2.60%	-1.91%	-5.99%	-	-
Horiz. %	78.44%	83.83%	86.83%	89.82%	92.22%	94.01%	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