[TANJONG] QoQ Quarter Result on 30-Apr-2002 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 1000.91%
YoY- 67.84%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 601,802 608,363 636,352 609,005 511,938 556,528 522,633 9.83%
PBT 123,509 153,062 131,793 113,004 46,978 117,575 73,903 40.69%
Tax -44,946 -60,411 -51,160 -41,731 -40,504 -46,736 -32,330 24.48%
NP 78,563 92,651 80,633 71,273 6,474 70,839 41,573 52.67%
-
NP to SH 78,563 92,651 80,633 71,273 6,474 70,839 41,573 52.67%
-
Tax Rate 36.39% 39.47% 38.82% 36.93% 86.22% 39.75% 43.75% -
Total Cost 523,239 515,712 555,719 537,732 505,464 485,689 481,060 5.74%
-
Net Worth 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 12.13%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 107,990 - - - - - - -
Div Payout % 137.46% - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 12.13%
NOSH 385,679 386,529 385,803 383,188 380,823 380,854 381,403 0.74%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.05% 15.23% 12.67% 11.70% 1.26% 12.73% 7.95% -
ROE 4.46% 5.25% 4.85% 4.43% 0.43% 4.56% 2.80% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 156.04 157.39 164.94 158.93 134.43 146.13 137.03 9.02%
EPS 20.37 23.97 20.90 18.60 1.70 18.60 10.90 51.54%
DPS 28.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.57 4.31 4.20 3.97 4.08 3.89 11.30%
Adjusted Per Share Value based on latest NOSH - 383,188
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 149.23 150.86 157.80 151.02 126.95 138.00 129.60 9.83%
EPS 19.48 22.97 19.99 17.67 1.61 17.57 10.31 52.65%
DPS 26.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3706 4.3803 4.1233 3.9908 3.749 3.8532 3.6791 12.13%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.35 6.80 -
P/RPS 5.29 5.24 5.00 5.19 6.14 5.71 4.96 4.37%
P/EPS 40.50 34.42 39.47 44.35 485.29 44.89 62.39 -24.96%
EY 2.47 2.91 2.53 2.25 0.21 2.23 1.60 33.46%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 1.91 1.96 2.08 2.05 1.75 2.26%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.00 -
P/RPS 5.29 5.24 5.00 5.19 6.14 5.65 5.84 -6.36%
P/EPS 40.50 34.42 39.47 44.35 485.29 44.35 73.39 -32.64%
EY 2.47 2.91 2.53 2.25 0.21 2.25 1.36 48.69%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 1.91 1.96 2.08 2.02 2.06 -8.24%

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