[TANJONG] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 12.26%
YoY- 34.2%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 738,225 703,619 737,690 672,343 644,440 622,698 601,802 14.60%
PBT 142,010 121,081 134,782 175,622 156,662 120,895 123,509 9.76%
Tax -44,450 -37,732 -48,358 -51,283 -45,898 -36,941 -44,946 -0.73%
NP 97,560 83,349 86,424 124,339 110,764 83,954 78,563 15.54%
-
NP to SH 97,560 83,349 86,424 124,339 110,764 83,954 78,563 15.54%
-
Tax Rate 31.30% 31.16% 35.88% 29.20% 29.30% 30.56% 36.39% -
Total Cost 640,665 620,270 651,266 548,004 533,676 538,744 523,239 14.46%
-
Net Worth 2,268,528 2,190,951 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 18.34%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 47,842 31,810 197,315 - 62,183 - 107,990 -41.91%
Div Payout % 49.04% 38.17% 228.31% - 56.14% - 137.46% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 2,268,528 2,190,951 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 18.34%
NOSH 398,686 397,631 394,630 390,511 388,645 387,241 385,679 2.23%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 13.22% 11.85% 11.72% 18.49% 17.19% 13.48% 13.05% -
ROE 4.30% 3.80% 4.10% 6.04% 5.77% 4.53% 4.46% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 185.16 176.95 186.93 172.17 165.82 160.80 156.04 12.09%
EPS 24.47 20.96 21.90 31.84 28.50 21.68 20.37 13.01%
DPS 12.00 8.00 50.00 0.00 16.00 0.00 28.00 -43.18%
NAPS 5.69 5.51 5.34 5.27 4.94 4.79 4.57 15.75%
Adjusted Per Share Value based on latest NOSH - 390,511
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 183.06 174.48 182.93 166.72 159.80 154.41 149.23 14.60%
EPS 24.19 20.67 21.43 30.83 27.47 20.82 19.48 15.54%
DPS 11.86 7.89 48.93 0.00 15.42 0.00 26.78 -41.92%
NAPS 5.6253 5.4329 5.2256 5.1033 4.7608 4.5996 4.3706 18.34%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.46 4.66 4.41 4.79 4.98 5.13 5.29 -10.76%
P/EPS 33.71 39.36 37.67 25.91 28.95 38.05 40.50 -11.52%
EY 2.97 2.54 2.65 3.86 3.45 2.63 2.47 13.08%
DY 1.45 0.97 6.06 0.00 1.94 0.00 3.39 -43.26%
P/NAPS 1.45 1.50 1.54 1.57 1.67 1.72 1.81 -13.75%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 18/06/04 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 4.46 4.66 4.41 4.79 4.98 5.13 5.29 -10.76%
P/EPS 33.71 39.36 37.67 25.91 28.95 38.05 40.50 -11.52%
EY 2.97 2.54 2.65 3.86 3.45 2.63 2.47 13.08%
DY 1.45 0.97 6.06 0.00 1.94 0.00 3.39 -43.26%
P/NAPS 1.45 1.50 1.54 1.57 1.67 1.72 1.81 -13.75%

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