[TANJONG] QoQ Cumulative Quarter Result on 31-Jan-2002 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
26-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 4.18%
YoY- -20.57%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 1,853,720 1,245,357 609,005 2,098,842 1,586,904 1,030,376 507,743 136.54%
PBT 397,859 244,797 113,004 311,588 264,609 147,034 73,131 208.37%
Tax -153,303 -92,891 -41,731 -150,236 -109,732 -62,996 -30,666 191.51%
NP 244,556 151,906 71,273 161,352 154,877 84,038 42,465 220.26%
-
NP to SH 244,556 151,906 71,273 161,352 154,877 84,038 42,465 220.26%
-
Tax Rate 38.53% 37.95% 36.93% 48.22% 41.47% 42.84% 41.93% -
Total Cost 1,609,164 1,093,451 537,732 1,937,490 1,432,027 946,338 465,278 128.17%
-
Net Worth 1,760,587 1,657,505 1,609,390 1,510,772 1,552,575 1,479,220 1,463,525 13.07%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 38,524 - - - - - - -
Div Payout % 15.75% - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 1,760,587 1,657,505 1,609,390 1,510,772 1,552,575 1,479,220 1,463,525 13.07%
NOSH 385,248 384,572 383,188 380,547 380,533 380,262 379,151 1.06%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.19% 12.20% 11.70% 7.69% 9.76% 8.16% 8.36% -
ROE 13.89% 9.16% 4.43% 10.68% 9.98% 5.68% 2.90% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 481.17 323.83 158.93 551.53 417.02 270.96 133.92 134.04%
EPS 63.48 39.50 18.60 42.40 40.70 22.10 11.20 216.88%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.31 4.20 3.97 4.08 3.89 3.86 11.87%
Adjusted Per Share Value based on latest NOSH - 380,823
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 459.67 308.81 151.02 520.45 393.51 255.50 125.91 136.53%
EPS 60.64 37.67 17.67 40.01 38.41 20.84 10.53 220.25%
DPS 9.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3658 4.1101 3.9908 3.7463 3.8499 3.668 3.6291 13.07%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 8.25 8.25 8.25 8.25 8.35 6.80 6.20 -
P/RPS 1.71 2.55 5.19 1.50 2.00 2.51 4.63 -48.42%
P/EPS 13.00 20.89 44.35 19.46 20.52 30.77 55.36 -61.83%
EY 7.69 4.79 2.25 5.14 4.87 3.25 1.81 161.62%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.91 1.96 2.08 2.05 1.75 1.61 8.09%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 20/06/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.00 6.20 -
P/RPS 1.71 2.55 5.19 1.50 1.98 2.95 4.63 -48.42%
P/EPS 13.00 20.89 44.35 19.46 20.27 36.20 55.36 -61.83%
EY 7.69 4.79 2.25 5.14 4.93 2.76 1.81 161.62%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.91 1.96 2.08 2.02 2.06 1.61 8.09%

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