[TANJONG] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 17.85%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 2,455,522 2,365,658 2,313,823 2,200,104 2,098,842 2,141,827 2,107,633 10.69%
PBT 521,368 444,837 409,350 351,460 311,587 358,815 317,390 39.09%
Tax -198,248 -193,806 -180,131 -161,301 -150,236 -145,122 -129,561 32.68%
NP 323,120 251,031 229,219 190,159 161,351 213,693 187,829 43.42%
-
NP to SH 323,120 251,031 229,219 190,159 161,351 213,693 187,829 43.42%
-
Tax Rate 38.02% 43.57% 44.00% 45.89% 48.22% 40.44% 40.82% -
Total Cost 2,132,402 2,114,627 2,084,604 2,009,945 1,937,491 1,928,134 1,919,804 7.23%
-
Net Worth 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 12.13%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 107,990 - - - - - 30,235 133.11%
Div Payout % 33.42% - - - - - 16.10% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 12.13%
NOSH 385,679 386,529 385,803 383,188 380,823 380,854 381,403 0.74%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.16% 10.61% 9.91% 8.64% 7.69% 9.98% 8.91% -
ROE 18.33% 14.21% 13.79% 11.82% 10.67% 13.75% 12.66% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 636.67 612.03 599.74 574.16 551.13 562.37 552.60 9.87%
EPS 83.78 64.94 59.41 49.63 42.37 56.11 49.25 42.36%
DPS 28.00 0.00 0.00 0.00 0.00 0.00 8.00 129.99%
NAPS 4.57 4.57 4.31 4.20 3.97 4.08 3.89 11.30%
Adjusted Per Share Value based on latest NOSH - 383,188
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 608.90 586.62 573.76 545.56 520.45 531.11 522.63 10.69%
EPS 80.12 62.25 56.84 47.15 40.01 52.99 46.58 43.41%
DPS 26.78 0.00 0.00 0.00 0.00 0.00 7.50 133.07%
NAPS 4.3706 4.3803 4.1233 3.9908 3.749 3.8532 3.6791 12.13%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.35 6.80 -
P/RPS 1.30 1.35 1.38 1.44 1.50 1.48 1.23 3.74%
P/EPS 9.85 12.70 13.89 16.62 19.47 14.88 13.81 -20.12%
EY 10.16 7.87 7.20 6.02 5.14 6.72 7.24 25.26%
DY 3.39 0.00 0.00 0.00 0.00 0.00 1.18 101.70%
P/NAPS 1.81 1.81 1.91 1.96 2.08 2.05 1.75 2.26%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.00 -
P/RPS 1.30 1.35 1.38 1.44 1.50 1.47 1.45 -7.00%
P/EPS 9.85 12.70 13.89 16.62 19.47 14.70 16.24 -28.28%
EY 10.16 7.87 7.20 6.02 5.14 6.80 6.16 39.46%
DY 3.39 0.00 0.00 0.00 0.00 0.00 1.00 125.16%
P/NAPS 1.81 1.81 1.91 1.96 2.08 2.02 2.06 -8.24%

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