[TANJONG] QoQ Quarter Result on 31-Jul-2002 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 13.13%
YoY- 93.96%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 622,698 601,802 608,363 636,352 609,005 511,938 556,528 7.79%
PBT 120,895 123,509 153,062 131,793 113,004 46,978 117,575 1.87%
Tax -36,941 -44,946 -60,411 -51,160 -41,731 -40,504 -46,736 -14.54%
NP 83,954 78,563 92,651 80,633 71,273 6,474 70,839 12.02%
-
NP to SH 83,954 78,563 92,651 80,633 71,273 6,474 70,839 12.02%
-
Tax Rate 30.56% 36.39% 39.47% 38.82% 36.93% 86.22% 39.75% -
Total Cost 538,744 523,239 515,712 555,719 537,732 505,464 485,689 7.17%
-
Net Worth 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 12.56%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 107,990 - - - - - -
Div Payout % - 137.46% - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 12.56%
NOSH 387,241 385,679 386,529 385,803 383,188 380,823 380,854 1.11%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 13.48% 13.05% 15.23% 12.67% 11.70% 1.26% 12.73% -
ROE 4.53% 4.46% 5.25% 4.85% 4.43% 0.43% 4.56% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 160.80 156.04 157.39 164.94 158.93 134.43 146.13 6.60%
EPS 21.68 20.37 23.97 20.90 18.60 1.70 18.60 10.78%
DPS 0.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.57 4.57 4.31 4.20 3.97 4.08 11.32%
Adjusted Per Share Value based on latest NOSH - 385,803
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 154.41 149.23 150.86 157.80 151.02 126.95 138.00 7.80%
EPS 20.82 19.48 22.97 19.99 17.67 1.61 17.57 12.01%
DPS 0.00 26.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5996 4.3706 4.3803 4.1233 3.9908 3.749 3.8532 12.56%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.35 -
P/RPS 5.13 5.29 5.24 5.00 5.19 6.14 5.71 -6.91%
P/EPS 38.05 40.50 34.42 39.47 44.35 485.29 44.89 -10.46%
EY 2.63 2.47 2.91 2.53 2.25 0.21 2.23 11.66%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.81 1.81 1.91 1.96 2.08 2.05 -11.07%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 5.13 5.29 5.24 5.00 5.19 6.14 5.65 -6.25%
P/EPS 38.05 40.50 34.42 39.47 44.35 485.29 44.35 -9.73%
EY 2.63 2.47 2.91 2.53 2.25 0.21 2.25 10.99%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.81 1.81 1.91 1.96 2.08 2.02 -10.19%

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