[TANJONG] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 6.86%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 737,690 672,343 644,440 622,698 601,802 608,363 636,352 10.32%
PBT 134,782 175,622 156,662 120,895 123,509 153,062 131,793 1.50%
Tax -48,358 -51,283 -45,898 -36,941 -44,946 -60,411 -51,160 -3.67%
NP 86,424 124,339 110,764 83,954 78,563 92,651 80,633 4.71%
-
NP to SH 86,424 124,339 110,764 83,954 78,563 92,651 80,633 4.71%
-
Tax Rate 35.88% 29.20% 29.30% 30.56% 36.39% 39.47% 38.82% -
Total Cost 651,266 548,004 533,676 538,744 523,239 515,712 555,719 11.12%
-
Net Worth 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 17.05%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 197,315 - 62,183 - 107,990 - - -
Div Payout % 228.31% - 56.14% - 137.46% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 17.05%
NOSH 394,630 390,511 388,645 387,241 385,679 386,529 385,803 1.51%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 11.72% 18.49% 17.19% 13.48% 13.05% 15.23% 12.67% -
ROE 4.10% 6.04% 5.77% 4.53% 4.46% 5.25% 4.85% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 186.93 172.17 165.82 160.80 156.04 157.39 164.94 8.67%
EPS 21.90 31.84 28.50 21.68 20.37 23.97 20.90 3.15%
DPS 50.00 0.00 16.00 0.00 28.00 0.00 0.00 -
NAPS 5.34 5.27 4.94 4.79 4.57 4.57 4.31 15.31%
Adjusted Per Share Value based on latest NOSH - 387,241
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 182.93 166.72 159.80 154.41 149.23 150.86 157.80 10.32%
EPS 21.43 30.83 27.47 20.82 19.48 22.97 19.99 4.73%
DPS 48.93 0.00 15.42 0.00 26.78 0.00 0.00 -
NAPS 5.2256 5.1033 4.7608 4.5996 4.3706 4.3803 4.1233 17.05%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.41 4.79 4.98 5.13 5.29 5.24 5.00 -8.00%
P/EPS 37.67 25.91 28.95 38.05 40.50 34.42 39.47 -3.05%
EY 2.65 3.86 3.45 2.63 2.47 2.91 2.53 3.12%
DY 6.06 0.00 1.94 0.00 3.39 0.00 0.00 -
P/NAPS 1.54 1.57 1.67 1.72 1.81 1.81 1.91 -13.33%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.41 4.79 4.98 5.13 5.29 5.24 5.00 -8.00%
P/EPS 37.67 25.91 28.95 38.05 40.50 34.42 39.47 -3.05%
EY 2.65 3.86 3.45 2.63 2.47 2.91 2.53 3.12%
DY 6.06 0.00 1.94 0.00 3.39 0.00 0.00 -
P/NAPS 1.54 1.57 1.67 1.72 1.81 1.81 1.91 -13.33%

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