[TANJONG] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 3.92%
YoY- 76.59%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 2,677,171 2,541,283 2,477,303 2,469,215 2,455,522 2,365,658 2,313,823 10.18%
PBT 587,961 576,688 554,128 529,259 521,368 444,837 409,350 27.21%
Tax -182,480 -179,068 -188,196 -193,458 -198,248 -193,806 -180,131 0.86%
NP 405,481 397,620 365,932 335,801 323,120 251,031 229,219 46.11%
-
NP to SH 405,481 397,620 365,932 335,801 323,120 251,031 229,219 46.11%
-
Tax Rate 31.04% 31.05% 33.96% 36.55% 38.02% 43.57% 44.00% -
Total Cost 2,271,690 2,143,663 2,111,371 2,133,414 2,132,402 2,114,627 2,084,604 5.88%
-
Net Worth 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 17.05%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 259,498 170,173 170,173 107,990 107,990 - - -
Div Payout % 64.00% 42.80% 46.50% 32.16% 33.42% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 1,662,814 17.05%
NOSH 394,630 390,511 388,645 387,241 385,679 386,529 385,803 1.51%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 15.15% 15.65% 14.77% 13.60% 13.16% 10.61% 9.91% -
ROE 19.24% 19.32% 19.06% 18.10% 18.33% 14.21% 13.79% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 678.40 650.76 637.42 637.64 636.67 612.03 599.74 8.53%
EPS 102.75 101.82 94.16 86.72 83.78 64.94 59.41 43.93%
DPS 66.00 44.00 44.00 28.00 28.00 0.00 0.00 -
NAPS 5.34 5.27 4.94 4.79 4.57 4.57 4.31 15.31%
Adjusted Per Share Value based on latest NOSH - 387,241
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 663.86 630.17 614.30 612.30 608.90 586.62 573.76 10.18%
EPS 100.55 98.60 90.74 83.27 80.12 62.25 56.84 46.11%
DPS 64.35 42.20 42.20 26.78 26.78 0.00 0.00 -
NAPS 5.2256 5.1033 4.7608 4.5996 4.3706 4.3803 4.1233 17.05%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.22 1.27 1.29 1.29 1.30 1.35 1.38 -7.86%
P/EPS 8.03 8.10 8.76 9.51 9.85 12.70 13.89 -30.53%
EY 12.45 12.34 11.41 10.51 10.16 7.87 7.20 43.92%
DY 8.00 5.33 5.33 3.39 3.39 0.00 0.00 -
P/NAPS 1.54 1.57 1.67 1.72 1.81 1.81 1.91 -13.33%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 18/09/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.22 1.27 1.29 1.29 1.30 1.35 1.38 -7.86%
P/EPS 8.03 8.10 8.76 9.51 9.85 12.70 13.89 -30.53%
EY 12.45 12.34 11.41 10.51 10.16 7.87 7.20 43.92%
DY 8.00 5.33 5.33 3.39 3.39 0.00 0.00 -
P/NAPS 1.54 1.57 1.67 1.72 1.81 1.81 1.91 -13.33%

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