[TANJONG] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
12-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 13.77%
YoY- 6.1%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 2,313,823 2,200,104 2,098,842 2,141,827 2,107,633 2,074,166 2,092,674 6.94%
PBT 409,350 351,460 311,587 358,815 317,390 325,007 334,675 14.41%
Tax -180,131 -161,301 -150,236 -145,122 -129,561 -128,978 -131,536 23.38%
NP 229,219 190,159 161,351 213,693 187,829 196,029 203,139 8.40%
-
NP to SH 229,219 190,159 161,351 213,693 187,829 196,029 203,139 8.40%
-
Tax Rate 44.00% 45.89% 48.22% 40.44% 40.82% 39.68% 39.30% -
Total Cost 2,084,604 2,009,945 1,937,491 1,928,134 1,919,804 1,878,137 1,889,535 6.78%
-
Net Worth 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 1,463,525 141,879,367 -94.88%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - 30,235 60,400 60,400 -
Div Payout % - - - - 16.10% 30.81% 29.73% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 1,662,814 1,609,390 1,511,869 1,553,887 1,483,660 1,463,525 141,879,367 -94.88%
NOSH 385,803 383,188 380,823 380,854 381,403 379,151 379,458 1.11%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 9.91% 8.64% 7.69% 9.98% 8.91% 9.45% 9.71% -
ROE 13.79% 11.82% 10.67% 13.75% 12.66% 13.39% 0.14% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 599.74 574.16 551.13 562.37 552.60 547.05 551.49 5.76%
EPS 59.41 49.63 42.37 56.11 49.25 51.70 53.53 7.21%
DPS 0.00 0.00 0.00 0.00 8.00 16.00 16.00 -
NAPS 4.31 4.20 3.97 4.08 3.89 3.86 373.90 -94.93%
Adjusted Per Share Value based on latest NOSH - 380,854
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 573.76 545.56 520.45 531.11 522.63 514.33 518.92 6.94%
EPS 56.84 47.15 40.01 52.99 46.58 48.61 50.37 8.41%
DPS 0.00 0.00 0.00 0.00 7.50 14.98 14.98 -
NAPS 4.1233 3.9908 3.749 3.8532 3.6791 3.6291 351.8206 -94.88%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 8.25 8.25 8.25 8.35 6.80 6.20 7.85 -
P/RPS 1.38 1.44 1.50 1.48 1.23 1.13 1.42 -1.89%
P/EPS 13.89 16.62 19.47 14.88 13.81 11.99 14.66 -3.54%
EY 7.20 6.02 5.14 6.72 7.24 8.34 6.82 3.69%
DY 0.00 0.00 0.00 0.00 1.18 2.58 2.04 -
P/NAPS 1.91 1.96 2.08 2.05 1.75 1.61 0.02 2006.82%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 18/09/02 25/06/02 26/03/02 12/12/01 19/09/01 20/06/01 22/03/01 -
Price 8.25 8.25 8.25 8.25 8.00 6.20 6.70 -
P/RPS 1.38 1.44 1.50 1.47 1.45 1.13 1.21 9.18%
P/EPS 13.89 16.62 19.47 14.70 16.24 11.99 12.52 7.18%
EY 7.20 6.02 5.14 6.80 6.16 8.34 7.99 -6.72%
DY 0.00 0.00 0.00 0.00 1.00 2.58 2.39 -
P/NAPS 1.91 1.96 2.08 2.02 2.06 1.61 0.02 2006.82%

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