[TANJONG] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 27.09%
YoY- 25.49%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 2,190,361 1,441,844 703,619 2,677,171 1,939,481 1,267,138 622,698 130.41%
PBT 419,787 263,091 121,081 587,961 453,179 277,557 120,895 128.44%
Tax -129,007 -82,182 -37,732 -182,480 -134,122 -82,839 -36,941 129.31%
NP 290,780 180,909 83,349 405,481 319,057 194,718 83,954 128.05%
-
NP to SH 290,780 180,909 83,349 405,481 319,057 194,718 83,954 128.05%
-
Tax Rate 30.73% 31.24% 31.16% 31.04% 29.60% 29.85% 30.56% -
Total Cost 1,899,581 1,260,935 620,270 2,271,690 1,620,424 1,072,420 538,744 130.77%
-
Net Worth 2,355,636 2,268,314 2,190,951 2,083,992 2,050,024 1,916,912 1,854,887 17.18%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 127,980 79,729 31,810 257,572 62,239 62,086 - -
Div Payout % 44.01% 44.07% 38.17% 63.52% 19.51% 31.89% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 2,355,636 2,268,314 2,190,951 2,083,992 2,050,024 1,916,912 1,854,887 17.18%
NOSH 399,938 398,649 397,631 390,260 388,999 388,039 387,241 2.16%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 13.28% 12.55% 11.85% 15.15% 16.45% 15.37% 13.48% -
ROE 12.34% 7.98% 3.80% 19.46% 15.56% 10.16% 4.53% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 547.67 361.68 176.95 686.00 498.58 326.55 160.80 125.53%
EPS 72.71 45.38 20.96 103.90 82.02 50.18 21.68 123.23%
DPS 32.00 20.00 8.00 66.00 16.00 16.00 0.00 -
NAPS 5.89 5.69 5.51 5.34 5.27 4.94 4.79 14.70%
Adjusted Per Share Value based on latest NOSH - 394,630
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 543.15 357.54 174.48 663.86 480.94 314.21 154.41 130.41%
EPS 72.11 44.86 20.67 100.55 79.12 48.28 20.82 128.05%
DPS 31.74 19.77 7.89 63.87 15.43 15.40 0.00 -
NAPS 5.8413 5.6248 5.4329 5.1677 5.0835 4.7534 4.5996 17.18%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.51 2.28 4.66 1.20 1.65 2.53 5.13 -55.58%
P/EPS 11.35 18.18 39.36 7.94 10.06 16.44 38.05 -55.19%
EY 8.81 5.50 2.54 12.59 9.94 6.08 2.63 123.06%
DY 3.88 2.42 0.97 8.00 1.94 1.94 0.00 -
P/NAPS 1.40 1.45 1.50 1.54 1.57 1.67 1.72 -12.76%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 14/12/04 24/09/04 18/06/04 25/03/04 17/12/03 19/09/03 20/06/03 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.51 2.28 4.66 1.20 1.65 2.53 5.13 -55.58%
P/EPS 11.35 18.18 39.36 7.94 10.06 16.44 38.05 -55.19%
EY 8.81 5.50 2.54 12.59 9.94 6.08 2.63 123.06%
DY 3.88 2.42 0.97 8.00 1.94 1.94 0.00 -
P/NAPS 1.40 1.45 1.50 1.54 1.57 1.67 1.72 -12.76%

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