[TANJONG] YoY Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 3.93%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 2,212,280 2,070,356 2,814,476 2,490,792 2,436,020 2,030,972 2,105,004 0.83%
PBT 623,420 508,216 484,324 483,580 452,016 292,524 331,196 11.11%
Tax -111,184 -171,876 -150,928 -147,764 -166,924 -122,664 -132,896 -2.92%
NP 512,236 336,340 333,396 335,816 285,092 169,860 198,300 17.12%
-
NP to SH 507,956 336,340 333,396 335,816 285,092 169,860 198,300 16.96%
-
Tax Rate 17.83% 33.82% 31.16% 30.56% 36.93% 41.93% 40.13% -
Total Cost 1,700,044 1,734,016 2,481,080 2,154,976 2,150,928 1,861,112 1,906,704 -1.89%
-
Net Worth 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 13.48%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 193,568 193,576 127,242 - - - - -
Div Payout % 38.11% 57.55% 38.17% - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 13.48%
NOSH 403,267 403,285 397,631 387,241 383,188 379,151 378,435 1.06%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 23.15% 16.25% 11.85% 13.48% 11.70% 8.36% 9.42% -
ROE 17.72% 13.54% 15.22% 18.10% 17.71% 11.61% 14.78% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 548.59 513.37 707.81 643.21 635.72 535.66 556.24 -0.23%
EPS 125.96 83.40 83.84 86.72 74.40 44.80 52.40 15.73%
DPS 48.00 48.00 32.00 0.00 0.00 0.00 0.00 -
NAPS 7.11 6.16 5.51 4.79 4.20 3.86 3.546 12.28%
Adjusted Per Share Value based on latest NOSH - 387,241
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 548.58 513.39 697.91 617.65 604.06 503.62 521.98 0.83%
EPS 125.96 83.40 82.67 83.27 70.69 42.12 49.17 16.96%
DPS 48.00 48.00 31.55 0.00 0.00 0.00 0.00 -
NAPS 7.1099 6.1602 5.4329 4.5996 3.9908 3.6291 3.3276 13.48%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 14.30 8.25 8.25 8.25 8.25 6.20 10.50 -
P/RPS 2.61 1.61 1.17 1.28 1.30 1.16 1.89 5.52%
P/EPS 11.35 9.89 9.84 9.51 11.09 13.84 20.04 -9.03%
EY 8.81 10.11 10.16 10.51 9.02 7.23 4.99 9.93%
DY 3.36 5.82 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.34 1.50 1.72 1.96 1.61 2.96 -6.24%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 21/06/06 20/06/05 18/06/04 20/06/03 25/06/02 20/06/01 27/06/00 -
Price 13.10 13.60 8.25 8.25 8.25 6.20 8.70 -
P/RPS 2.39 2.65 1.17 1.28 1.30 1.16 1.56 7.36%
P/EPS 10.40 16.31 9.84 9.51 11.09 13.84 16.60 -7.49%
EY 9.62 6.13 10.16 10.51 9.02 7.23 6.02 8.12%
DY 3.66 3.53 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.21 1.50 1.72 1.96 1.61 2.45 -4.65%

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