[TANJONG] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 20.54%
YoY- 22.04%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 2,469,215 2,455,522 2,365,658 2,313,823 2,200,104 2,098,842 2,141,827 9.97%
PBT 529,259 521,368 444,837 409,350 351,460 311,587 358,815 29.67%
Tax -193,458 -198,248 -193,806 -180,131 -161,301 -150,236 -145,122 21.18%
NP 335,801 323,120 251,031 229,219 190,159 161,351 213,693 35.27%
-
NP to SH 335,801 323,120 251,031 229,219 190,159 161,351 213,693 35.27%
-
Tax Rate 36.55% 38.02% 43.57% 44.00% 45.89% 48.22% 40.44% -
Total Cost 2,133,414 2,132,402 2,114,627 2,084,604 2,009,945 1,937,491 1,928,134 6.99%
-
Net Worth 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 12.56%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 107,990 107,990 - - - - - -
Div Payout % 32.16% 33.42% - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,854,887 1,762,557 1,766,437 1,662,814 1,609,390 1,511,869 1,553,887 12.56%
NOSH 387,241 385,679 386,529 385,803 383,188 380,823 380,854 1.11%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 13.60% 13.16% 10.61% 9.91% 8.64% 7.69% 9.98% -
ROE 18.10% 18.33% 14.21% 13.79% 11.82% 10.67% 13.75% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 637.64 636.67 612.03 599.74 574.16 551.13 562.37 8.75%
EPS 86.72 83.78 64.94 59.41 49.63 42.37 56.11 33.78%
DPS 28.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.57 4.57 4.31 4.20 3.97 4.08 11.32%
Adjusted Per Share Value based on latest NOSH - 385,803
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 612.30 608.90 586.62 573.76 545.56 520.45 531.11 9.97%
EPS 83.27 80.12 62.25 56.84 47.15 40.01 52.99 35.27%
DPS 26.78 26.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5996 4.3706 4.3803 4.1233 3.9908 3.749 3.8532 12.56%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.35 -
P/RPS 1.29 1.30 1.35 1.38 1.44 1.50 1.48 -8.77%
P/EPS 9.51 9.85 12.70 13.89 16.62 19.47 14.88 -25.86%
EY 10.51 10.16 7.87 7.20 6.02 5.14 6.72 34.84%
DY 3.39 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.81 1.81 1.91 1.96 2.08 2.05 -11.07%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 20/06/03 27/03/03 12/12/02 18/09/02 25/06/02 26/03/02 12/12/01 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.29 1.30 1.35 1.38 1.44 1.50 1.47 -8.36%
P/EPS 9.51 9.85 12.70 13.89 16.62 19.47 14.70 -25.25%
EY 10.51 10.16 7.87 7.20 6.02 5.14 6.80 33.78%
DY 3.39 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.81 1.81 1.91 1.96 2.08 2.02 -10.19%

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