[TANJONG] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
12-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 14.9%
YoY- 30.79%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 644,440 622,698 601,802 608,363 636,352 609,005 511,938 16.63%
PBT 156,662 120,895 123,509 153,062 131,793 113,004 46,978 123.70%
Tax -45,898 -36,941 -44,946 -60,411 -51,160 -41,731 -40,504 8.71%
NP 110,764 83,954 78,563 92,651 80,633 71,273 6,474 567.43%
-
NP to SH 110,764 83,954 78,563 92,651 80,633 71,273 6,474 567.43%
-
Tax Rate 29.30% 30.56% 36.39% 39.47% 38.82% 36.93% 86.22% -
Total Cost 533,676 538,744 523,239 515,712 555,719 537,732 505,464 3.69%
-
Net Worth 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 17.31%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 62,183 - 107,990 - - - - -
Div Payout % 56.14% - 137.46% - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 17.31%
NOSH 388,645 387,241 385,679 386,529 385,803 383,188 380,823 1.36%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 17.19% 13.48% 13.05% 15.23% 12.67% 11.70% 1.26% -
ROE 5.77% 4.53% 4.46% 5.25% 4.85% 4.43% 0.43% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 165.82 160.80 156.04 157.39 164.94 158.93 134.43 15.06%
EPS 28.50 21.68 20.37 23.97 20.90 18.60 1.70 558.42%
DPS 16.00 0.00 28.00 0.00 0.00 0.00 0.00 -
NAPS 4.94 4.79 4.57 4.57 4.31 4.20 3.97 15.73%
Adjusted Per Share Value based on latest NOSH - 386,529
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 159.80 154.41 149.23 150.86 157.80 151.02 126.95 16.63%
EPS 27.47 20.82 19.48 22.97 19.99 17.67 1.61 566.21%
DPS 15.42 0.00 26.78 0.00 0.00 0.00 0.00 -
NAPS 4.7608 4.5996 4.3706 4.3803 4.1233 3.9908 3.749 17.31%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.98 5.13 5.29 5.24 5.00 5.19 6.14 -13.06%
P/EPS 28.95 38.05 40.50 34.42 39.47 44.35 485.29 -84.81%
EY 3.45 2.63 2.47 2.91 2.53 2.25 0.21 549.57%
DY 1.94 0.00 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.81 1.81 1.91 1.96 2.08 -13.65%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.98 5.13 5.29 5.24 5.00 5.19 6.14 -13.06%
P/EPS 28.95 38.05 40.50 34.42 39.47 44.35 485.29 -84.81%
EY 3.45 2.63 2.47 2.91 2.53 2.25 0.21 549.57%
DY 1.94 0.00 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.72 1.81 1.81 1.91 1.96 2.08 -13.65%

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