[TANJONG] QoQ Cumulative Quarter Result on 31-Oct-2002 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
12-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 60.99%
YoY- 57.9%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 1,267,138 622,698 2,455,522 1,853,720 1,245,357 609,005 2,098,842 -28.63%
PBT 277,557 120,895 521,368 397,859 244,797 113,004 311,588 -7.44%
Tax -82,839 -36,941 -198,249 -153,303 -92,891 -41,731 -150,236 -32.83%
NP 194,718 83,954 323,119 244,556 151,906 71,273 161,352 13.38%
-
NP to SH 194,718 83,954 323,119 244,556 151,906 71,273 161,352 13.38%
-
Tax Rate 29.85% 30.56% 38.02% 38.53% 37.95% 36.93% 48.22% -
Total Cost 1,072,420 538,744 2,132,403 1,609,164 1,093,451 537,732 1,937,490 -32.65%
-
Net Worth 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 1,609,390 1,510,772 17.25%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 62,086 - 146,556 38,524 - - - -
Div Payout % 31.89% - 45.36% 15.75% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,916,912 1,854,887 1,762,537 1,760,587 1,657,505 1,609,390 1,510,772 17.25%
NOSH 388,039 387,241 385,675 385,248 384,572 383,188 380,547 1.31%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 15.37% 13.48% 13.16% 13.19% 12.20% 11.70% 7.69% -
ROE 10.16% 4.53% 18.33% 13.89% 9.16% 4.43% 10.68% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 326.55 160.80 636.68 481.17 323.83 158.93 551.53 -29.55%
EPS 50.18 21.68 83.78 63.48 39.50 18.60 42.40 11.92%
DPS 16.00 0.00 38.00 10.00 0.00 0.00 0.00 -
NAPS 4.94 4.79 4.57 4.57 4.31 4.20 3.97 15.73%
Adjusted Per Share Value based on latest NOSH - 386,529
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 314.21 154.41 608.90 459.67 308.81 151.02 520.45 -28.63%
EPS 48.28 20.82 80.12 60.64 37.67 17.67 40.01 13.38%
DPS 15.40 0.00 36.34 9.55 0.00 0.00 0.00 -
NAPS 4.7534 4.5996 4.3706 4.3658 4.1101 3.9908 3.7463 17.25%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 2.53 5.13 1.30 1.71 2.55 5.19 1.50 41.83%
P/EPS 16.44 38.05 9.85 13.00 20.89 44.35 19.46 -10.66%
EY 6.08 2.63 10.16 7.69 4.79 2.25 5.14 11.88%
DY 1.94 0.00 4.61 1.21 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.81 1.81 1.91 1.96 2.08 -13.65%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 2.53 5.13 1.30 1.71 2.55 5.19 1.50 41.83%
P/EPS 16.44 38.05 9.85 13.00 20.89 44.35 19.46 -10.66%
EY 6.08 2.63 10.16 7.69 4.79 2.25 5.14 11.88%
DY 1.94 0.00 4.61 1.21 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.81 1.81 1.91 1.96 2.08 -13.65%

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