[TANJONG] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 8.97%
YoY- 59.64%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 2,758,092 2,677,171 2,541,283 2,477,303 2,469,215 2,455,522 2,365,658 10.78%
PBT 588,147 587,961 576,688 554,128 529,259 521,368 444,837 20.48%
Tax -183,271 -182,480 -179,068 -188,196 -193,458 -198,248 -193,806 -3.66%
NP 404,876 405,481 397,620 365,932 335,801 323,120 251,031 37.56%
-
NP to SH 404,876 405,481 397,620 365,932 335,801 323,120 251,031 37.56%
-
Tax Rate 31.16% 31.04% 31.05% 33.96% 36.55% 38.02% 43.57% -
Total Cost 2,353,216 2,271,690 2,143,663 2,111,371 2,133,414 2,132,402 2,114,627 7.39%
-
Net Worth 2,190,951 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 15.45%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 291,308 259,498 170,173 170,173 107,990 107,990 - -
Div Payout % 71.95% 64.00% 42.80% 46.50% 32.16% 33.42% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 2,190,951 2,107,325 2,057,997 1,919,909 1,854,887 1,762,557 1,766,437 15.45%
NOSH 397,631 394,630 390,511 388,645 387,241 385,679 386,529 1.90%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 14.68% 15.15% 15.65% 14.77% 13.60% 13.16% 10.61% -
ROE 18.48% 19.24% 19.32% 19.06% 18.10% 18.33% 14.21% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 693.63 678.40 650.76 637.42 637.64 636.67 612.03 8.71%
EPS 101.82 102.75 101.82 94.16 86.72 83.78 64.94 34.99%
DPS 73.26 66.00 44.00 44.00 28.00 28.00 0.00 -
NAPS 5.51 5.34 5.27 4.94 4.79 4.57 4.57 13.29%
Adjusted Per Share Value based on latest NOSH - 388,645
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 683.93 663.86 630.17 614.30 612.30 608.90 586.62 10.78%
EPS 100.40 100.55 98.60 90.74 83.27 80.12 62.25 37.56%
DPS 72.24 64.35 42.20 42.20 26.78 26.78 0.00 -
NAPS 5.4329 5.2256 5.1033 4.7608 4.5996 4.3706 4.3803 15.45%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.19 1.22 1.27 1.29 1.29 1.30 1.35 -8.07%
P/EPS 8.10 8.03 8.10 8.76 9.51 9.85 12.70 -25.92%
EY 12.34 12.45 12.34 11.41 10.51 10.16 7.87 35.00%
DY 8.88 8.00 5.33 5.33 3.39 3.39 0.00 -
P/NAPS 1.50 1.54 1.57 1.67 1.72 1.81 1.81 -11.78%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 18/06/04 25/03/04 17/12/03 19/09/03 20/06/03 27/03/03 12/12/02 -
Price 8.25 8.25 8.25 8.25 8.25 8.25 8.25 -
P/RPS 1.19 1.22 1.27 1.29 1.29 1.30 1.35 -8.07%
P/EPS 8.10 8.03 8.10 8.76 9.51 9.85 12.70 -25.92%
EY 12.34 12.45 12.34 11.41 10.51 10.16 7.87 35.00%
DY 8.88 8.00 5.33 5.33 3.39 3.39 0.00 -
P/NAPS 1.50 1.54 1.57 1.67 1.72 1.81 1.81 -11.78%

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