[TANJONG] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
18-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -17.78%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 2,392,732 2,212,280 2,070,356 2,814,476 2,490,792 2,436,020 2,030,972 2.76%
PBT 629,108 623,420 508,216 484,324 483,580 452,016 292,524 13.60%
Tax -175,740 -111,184 -171,876 -150,928 -147,764 -166,924 -122,664 6.17%
NP 453,368 512,236 336,340 333,396 335,816 285,092 169,860 17.76%
-
NP to SH 445,120 507,956 336,340 333,396 335,816 285,092 169,860 17.40%
-
Tax Rate 27.93% 17.83% 33.82% 31.16% 30.56% 36.93% 41.93% -
Total Cost 1,939,364 1,700,044 1,734,016 2,481,080 2,154,976 2,150,928 1,861,112 0.68%
-
Net Worth 3,402,909 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 15.09%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 225,785 193,568 193,576 127,242 - - - -
Div Payout % 50.72% 38.11% 57.55% 38.17% - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 3,402,909 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 15.09%
NOSH 403,188 403,267 403,285 397,631 387,241 383,188 379,151 1.02%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 18.95% 23.15% 16.25% 11.85% 13.48% 11.70% 8.36% -
ROE 13.08% 17.72% 13.54% 15.22% 18.10% 17.71% 11.61% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 593.45 548.59 513.37 707.81 643.21 635.72 535.66 1.72%
EPS 110.40 125.96 83.40 83.84 86.72 74.40 44.80 16.21%
DPS 56.00 48.00 48.00 32.00 0.00 0.00 0.00 -
NAPS 8.44 7.11 6.16 5.51 4.79 4.20 3.86 13.92%
Adjusted Per Share Value based on latest NOSH - 397,631
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 593.33 548.58 513.39 697.91 617.65 604.06 503.62 2.76%
EPS 110.38 125.96 83.40 82.67 83.27 70.69 42.12 17.40%
DPS 55.99 48.00 48.00 31.55 0.00 0.00 0.00 -
NAPS 8.4383 7.1099 6.1602 5.4329 4.5996 3.9908 3.6291 15.09%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 16.80 14.30 8.25 8.25 8.25 8.25 6.20 -
P/RPS 2.83 2.61 1.61 1.17 1.28 1.30 1.16 16.01%
P/EPS 15.22 11.35 9.89 9.84 9.51 11.09 13.84 1.59%
EY 6.57 8.81 10.11 10.16 10.51 9.02 7.23 -1.58%
DY 3.33 3.36 5.82 3.88 0.00 0.00 0.00 -
P/NAPS 1.99 2.01 1.34 1.50 1.72 1.96 1.61 3.59%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 25/06/07 21/06/06 20/06/05 18/06/04 20/06/03 25/06/02 20/06/01 -
Price 19.10 13.10 13.60 8.25 8.25 8.25 6.20 -
P/RPS 3.22 2.39 2.65 1.17 1.28 1.30 1.16 18.54%
P/EPS 17.30 10.40 16.31 9.84 9.51 11.09 13.84 3.78%
EY 5.78 9.62 6.13 10.16 10.51 9.02 7.23 -3.66%
DY 2.93 3.66 3.53 3.88 0.00 0.00 0.00 -
P/NAPS 2.26 1.84 2.21 1.50 1.72 1.96 1.61 5.81%

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