[TANJONG] QoQ TTM Result on 31-Jan-2002 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
26-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -24.49%
YoY- -20.57%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 2,365,658 2,313,823 2,200,104 2,098,842 2,141,827 2,107,633 2,074,166 9.13%
PBT 444,837 409,350 351,460 311,587 358,815 317,390 325,007 23.20%
Tax -193,806 -180,131 -161,301 -150,236 -145,122 -129,561 -128,978 31.09%
NP 251,031 229,219 190,159 161,351 213,693 187,829 196,029 17.87%
-
NP to SH 251,031 229,219 190,159 161,351 213,693 187,829 196,029 17.87%
-
Tax Rate 43.57% 44.00% 45.89% 48.22% 40.44% 40.82% 39.68% -
Total Cost 2,114,627 2,084,604 2,009,945 1,937,491 1,928,134 1,919,804 1,878,137 8.20%
-
Net Worth 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 1,463,525 13.32%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - 30,235 60,400 -
Div Payout % - - - - - 16.10% 30.81% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 1,463,525 13.32%
NOSH 386,529 385,803 383,188 380,823 380,854 381,403 379,151 1.28%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 10.61% 9.91% 8.64% 7.69% 9.98% 8.91% 9.45% -
ROE 14.21% 13.79% 11.82% 10.67% 13.75% 12.66% 13.39% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 612.03 599.74 574.16 551.13 562.37 552.60 547.05 7.74%
EPS 64.94 59.41 49.63 42.37 56.11 49.25 51.70 16.36%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 16.00 -
NAPS 4.57 4.31 4.20 3.97 4.08 3.89 3.86 11.87%
Adjusted Per Share Value based on latest NOSH - 380,823
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 586.62 573.76 545.56 520.45 531.11 522.63 514.33 9.13%
EPS 62.25 56.84 47.15 40.01 52.99 46.58 48.61 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 14.98 -
NAPS 4.3803 4.1233 3.9908 3.749 3.8532 3.6791 3.6291 13.32%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 8.25 8.25 8.25 8.25 8.35 6.80 6.20 -
P/RPS 1.35 1.38 1.44 1.50 1.48 1.23 1.13 12.55%
P/EPS 12.70 13.89 16.62 19.47 14.88 13.81 11.99 3.89%
EY 7.87 7.20 6.02 5.14 6.72 7.24 8.34 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 1.18 2.58 -
P/NAPS 1.81 1.91 1.96 2.08 2.05 1.75 1.61 8.09%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 20/06/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.00 6.20 -
P/RPS 1.35 1.38 1.44 1.50 1.47 1.45 1.13 12.55%
P/EPS 12.70 13.89 16.62 19.47 14.70 16.24 11.99 3.89%
EY 7.87 7.20 6.02 5.14 6.80 6.16 8.34 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 1.00 2.58 -
P/NAPS 1.81 1.91 1.96 2.08 2.02 2.06 1.61 8.09%

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