[TANJONG] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 31.93%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 703,619 737,690 672,343 644,440 622,698 601,802 608,363 10.19%
PBT 121,081 134,782 175,622 156,662 120,895 123,509 153,062 -14.47%
Tax -37,732 -48,358 -51,283 -45,898 -36,941 -44,946 -60,411 -26.95%
NP 83,349 86,424 124,339 110,764 83,954 78,563 92,651 -6.81%
-
NP to SH 83,349 86,424 124,339 110,764 83,954 78,563 92,651 -6.81%
-
Tax Rate 31.16% 35.88% 29.20% 29.30% 30.56% 36.39% 39.47% -
Total Cost 620,270 651,266 548,004 533,676 538,744 523,239 515,712 13.10%
-
Net Worth 2,190,951 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 15.45%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 31,810 197,315 - 62,183 - 107,990 - -
Div Payout % 38.17% 228.31% - 56.14% - 137.46% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 2,190,951 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 15.45%
NOSH 397,631 394,630 390,511 388,645 387,241 385,679 386,529 1.90%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 11.85% 11.72% 18.49% 17.19% 13.48% 13.05% 15.23% -
ROE 3.80% 4.10% 6.04% 5.77% 4.53% 4.46% 5.25% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 176.95 186.93 172.17 165.82 160.80 156.04 157.39 8.13%
EPS 20.96 21.90 31.84 28.50 21.68 20.37 23.97 -8.56%
DPS 8.00 50.00 0.00 16.00 0.00 28.00 0.00 -
NAPS 5.51 5.34 5.27 4.94 4.79 4.57 4.57 13.29%
Adjusted Per Share Value based on latest NOSH - 388,645
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 174.48 182.93 166.72 159.80 154.41 149.23 150.86 10.19%
EPS 20.67 21.43 30.83 27.47 20.82 19.48 22.97 -6.79%
DPS 7.89 48.93 0.00 15.42 0.00 26.78 0.00 -
NAPS 5.4329 5.2256 5.1033 4.7608 4.5996 4.3706 4.3803 15.45%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.66 4.41 4.79 4.98 5.13 5.29 5.24 -7.52%
P/EPS 39.36 37.67 25.91 28.95 38.05 40.50 34.42 9.36%
EY 2.54 2.65 3.86 3.45 2.63 2.47 2.91 -8.67%
DY 0.97 6.06 0.00 1.94 0.00 3.39 0.00 -
P/NAPS 1.50 1.54 1.57 1.67 1.72 1.81 1.81 -11.78%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 18/06/04 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.66 4.41 4.79 4.98 5.13 5.29 5.24 -7.52%
P/EPS 39.36 37.67 25.91 28.95 38.05 40.50 34.42 9.36%
EY 2.54 2.65 3.86 3.45 2.63 2.47 2.91 -8.67%
DY 0.97 6.06 0.00 1.94 0.00 3.39 0.00 -
P/NAPS 1.50 1.54 1.57 1.67 1.72 1.81 1.81 -11.78%

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