[TANJONG] YoY Annualized Quarter Result on 30-Apr-2002 [#1]

Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 76.69%
YoY- 67.84%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 2,070,356 2,814,476 2,490,792 2,436,020 2,030,972 2,105,004 1,783,080 -0.15%
PBT 508,216 484,324 483,580 452,016 292,524 331,196 164,716 -1.19%
Tax -171,876 -150,928 -147,764 -166,924 -122,664 -132,896 -40,084 -1.53%
NP 336,340 333,396 335,816 285,092 169,860 198,300 124,632 -1.04%
-
NP to SH 336,340 333,396 335,816 285,092 169,860 198,300 124,632 -1.04%
-
Tax Rate 33.82% 31.16% 30.56% 36.93% 41.93% 40.13% 24.34% -
Total Cost 1,734,016 2,481,080 2,154,976 2,150,928 1,861,112 1,906,704 1,658,448 -0.04%
-
Net Worth 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 193,576 127,242 - - - - - -100.00%
Div Payout % 57.55% 38.17% - - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 0 -100.00%
NOSH 403,285 397,631 387,241 383,188 379,151 378,435 375,397 -0.07%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 16.25% 11.85% 13.48% 11.70% 8.36% 9.42% 6.99% -
ROE 13.54% 15.22% 18.10% 17.71% 11.61% 14.78% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 513.37 707.81 643.21 635.72 535.66 556.24 474.98 -0.08%
EPS 83.40 83.84 86.72 74.40 44.80 52.40 33.20 -0.97%
DPS 48.00 32.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 6.16 5.51 4.79 4.20 3.86 3.546 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 383,188
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 513.39 697.91 617.65 604.06 503.62 521.98 442.15 -0.15%
EPS 83.40 82.67 83.27 70.69 42.12 49.17 30.91 -1.04%
DPS 48.00 31.55 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 6.1602 5.4329 4.5996 3.9908 3.6291 3.3276 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 8.25 8.25 8.25 8.25 6.20 10.50 0.00 -
P/RPS 1.61 1.17 1.28 1.30 1.16 1.89 0.00 -100.00%
P/EPS 9.89 9.84 9.51 11.09 13.84 20.04 0.00 -100.00%
EY 10.11 10.16 10.51 9.02 7.23 4.99 0.00 -100.00%
DY 5.82 3.88 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.34 1.50 1.72 1.96 1.61 2.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 20/06/05 18/06/04 20/06/03 25/06/02 20/06/01 27/06/00 - -
Price 13.60 8.25 8.25 8.25 6.20 8.70 0.00 -
P/RPS 2.65 1.17 1.28 1.30 1.16 1.56 0.00 -100.00%
P/EPS 16.31 9.84 9.51 11.09 13.84 16.60 0.00 -100.00%
EY 6.13 10.16 10.51 9.02 7.23 6.02 0.00 -100.00%
DY 3.53 3.88 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.21 1.50 1.72 1.96 1.61 2.45 0.00 -100.00%

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