[TANJONG] QoQ Quarter Result on 31-Jan-2003 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -15.21%
YoY- 1113.52%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 672,343 644,440 622,698 601,802 608,363 636,352 609,005 6.79%
PBT 175,622 156,662 120,895 123,509 153,062 131,793 113,004 34.06%
Tax -51,283 -45,898 -36,941 -44,946 -60,411 -51,160 -41,731 14.68%
NP 124,339 110,764 83,954 78,563 92,651 80,633 71,273 44.77%
-
NP to SH 124,339 110,764 83,954 78,563 92,651 80,633 71,273 44.77%
-
Tax Rate 29.20% 29.30% 30.56% 36.39% 39.47% 38.82% 36.93% -
Total Cost 548,004 533,676 538,744 523,239 515,712 555,719 537,732 1.26%
-
Net Worth 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 17.75%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 62,183 - 107,990 - - - -
Div Payout % - 56.14% - 137.46% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 17.75%
NOSH 390,511 388,645 387,241 385,679 386,529 385,803 383,188 1.26%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 18.49% 17.19% 13.48% 13.05% 15.23% 12.67% 11.70% -
ROE 6.04% 5.77% 4.53% 4.46% 5.25% 4.85% 4.43% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 172.17 165.82 160.80 156.04 157.39 164.94 158.93 5.46%
EPS 31.84 28.50 21.68 20.37 23.97 20.90 18.60 42.96%
DPS 0.00 16.00 0.00 28.00 0.00 0.00 0.00 -
NAPS 5.27 4.94 4.79 4.57 4.57 4.31 4.20 16.28%
Adjusted Per Share Value based on latest NOSH - 385,679
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 166.72 159.80 154.41 149.23 150.86 157.80 151.02 6.79%
EPS 30.83 27.47 20.82 19.48 22.97 19.99 17.67 44.78%
DPS 0.00 15.42 0.00 26.78 0.00 0.00 0.00 -
NAPS 5.1033 4.7608 4.5996 4.3706 4.3803 4.1233 3.9908 17.76%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.79 4.98 5.13 5.29 5.24 5.00 5.19 -5.19%
P/EPS 25.91 28.95 38.05 40.50 34.42 39.47 44.35 -30.04%
EY 3.86 3.45 2.63 2.47 2.91 2.53 2.25 43.16%
DY 0.00 1.94 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 1.57 1.67 1.72 1.81 1.81 1.91 1.96 -13.71%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.79 4.98 5.13 5.29 5.24 5.00 5.19 -5.19%
P/EPS 25.91 28.95 38.05 40.50 34.42 39.47 44.35 -30.04%
EY 3.86 3.45 2.63 2.47 2.91 2.53 2.25 43.16%
DY 0.00 1.94 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 1.57 1.67 1.72 1.81 1.81 1.91 1.96 -13.71%

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