[TANJONG] YoY Annualized Quarter Result on 31-Jul-2000 [#2]

Announcement Date
21-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 0.2%
YoY- 34.46%
View:
Show?
Annualized Quarter Result
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Revenue 2,534,276 2,490,714 2,060,752 2,030,832 1,795,088 1,604,516 -0.47%
PBT 555,114 489,594 294,068 328,638 204,102 336,838 -0.52%
Tax -165,678 -185,782 -125,992 -129,942 -56,324 -97,336 -0.55%
NP 389,436 303,812 168,076 198,696 147,778 239,502 -0.51%
-
NP to SH 389,436 303,812 168,076 198,696 147,778 239,502 -0.51%
-
Tax Rate 29.85% 37.95% 42.84% 39.54% 27.60% 28.90% -
Total Cost 2,144,840 2,186,902 1,892,676 1,832,136 1,647,310 1,365,014 -0.47%
-
Net Worth 1,916,912 1,657,505 1,479,220 1,365,562 0 0 -100.00%
Dividend
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Div 124,172 - - - - - -100.00%
Div Payout % 31.89% - - - - - -
Equity
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Net Worth 1,916,912 1,657,505 1,479,220 1,365,562 0 0 -100.00%
NOSH 388,039 384,572 380,262 377,749 375,071 375,394 -0.03%
Ratio Analysis
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
NP Margin 15.37% 12.20% 8.16% 9.78% 8.23% 14.93% -
ROE 20.32% 18.33% 11.36% 14.55% 0.00% 0.00% -
Per Share
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 653.10 647.66 541.93 537.61 478.60 427.42 -0.44%
EPS 100.36 79.00 44.20 52.60 39.40 63.80 -0.47%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.94 4.31 3.89 3.615 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 377,068
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
RPS 628.43 617.63 511.01 503.59 445.13 397.87 -0.47%
EPS 96.57 75.34 41.68 49.27 36.64 59.39 -0.51%
DPS 30.79 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 4.7534 4.1101 3.668 3.3862 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 31/07/03 31/07/02 31/07/01 31/07/00 - - -
Price 8.25 8.25 6.80 9.05 0.00 0.00 -
P/RPS 1.26 1.27 1.25 1.68 0.00 0.00 -100.00%
P/EPS 8.22 10.44 15.38 17.21 0.00 0.00 -100.00%
EY 12.16 9.58 6.50 5.81 0.00 0.00 -100.00%
DY 3.88 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.67 1.91 1.75 2.50 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 31/07/98 CAGR
Date 19/09/03 18/09/02 19/09/01 21/09/00 28/09/99 - -
Price 8.25 8.25 8.00 8.25 0.00 0.00 -
P/RPS 1.26 1.27 1.48 1.53 0.00 0.00 -100.00%
P/EPS 8.22 10.44 18.10 15.68 0.00 0.00 -100.00%
EY 12.16 9.58 5.53 6.38 0.00 0.00 -100.00%
DY 3.88 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.67 1.91 2.06 2.28 0.00 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