[TANJONG] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 15.97%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 2,299,468 2,046,516 2,883,688 2,534,276 2,490,714 2,060,752 2,030,832 2.09%
PBT 524,706 574,100 526,182 555,114 489,594 294,068 328,638 8.10%
Tax -107,126 -180,162 -164,364 -165,678 -185,782 -125,992 -129,942 -3.16%
NP 417,580 393,938 361,818 389,436 303,812 168,076 198,696 13.17%
-
NP to SH 411,510 403,658 361,818 389,436 303,812 168,076 198,696 12.89%
-
Tax Rate 20.42% 31.38% 31.24% 29.85% 37.95% 42.84% 39.54% -
Total Cost 1,881,888 1,652,578 2,521,870 2,144,840 2,186,902 1,892,676 1,832,136 0.44%
-
Net Worth 2,927,834 2,488,081 2,268,314 1,916,912 1,657,505 1,479,220 1,365,562 13.54%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 193,575 193,562 159,459 124,172 - - - -
Div Payout % 47.04% 47.95% 44.07% 31.89% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 2,927,834 2,488,081 2,268,314 1,916,912 1,657,505 1,479,220 1,365,562 13.54%
NOSH 403,283 403,254 398,649 388,039 384,572 380,262 377,749 1.09%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 18.16% 19.25% 12.55% 15.37% 12.20% 8.16% 9.78% -
ROE 14.06% 16.22% 15.95% 20.32% 18.33% 11.36% 14.55% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 570.19 507.50 723.36 653.10 647.66 541.93 537.61 0.98%
EPS 102.04 100.10 90.76 100.36 79.00 44.20 52.60 11.67%
DPS 48.00 48.00 40.00 32.00 0.00 0.00 0.00 -
NAPS 7.26 6.17 5.69 4.94 4.31 3.89 3.615 12.31%
Adjusted Per Share Value based on latest NOSH - 388,645
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 570.20 507.48 715.07 628.43 617.63 511.01 503.59 2.09%
EPS 102.04 100.10 89.72 96.57 75.34 41.68 49.27 12.89%
DPS 48.00 48.00 39.54 30.79 0.00 0.00 0.00 -
NAPS 7.2602 6.1697 5.6248 4.7534 4.1101 3.668 3.3862 13.54%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 13.80 14.00 8.25 8.25 8.25 6.80 9.05 -
P/RPS 2.42 2.76 1.14 1.26 1.27 1.25 1.68 6.26%
P/EPS 13.52 13.99 9.09 8.22 10.44 15.38 17.21 -3.94%
EY 7.39 7.15 11.00 12.16 9.58 6.50 5.81 4.08%
DY 3.48 3.43 4.85 3.88 0.00 0.00 0.00 -
P/NAPS 1.90 2.27 1.45 1.67 1.91 1.75 2.50 -4.46%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 19/09/01 21/09/00 -
Price 12.70 14.50 8.25 8.25 8.25 8.00 8.25 -
P/RPS 2.23 2.86 1.14 1.26 1.27 1.48 1.53 6.47%
P/EPS 12.45 14.49 9.09 8.22 10.44 18.10 15.68 -3.76%
EY 8.03 6.90 11.00 12.16 9.58 5.53 6.38 3.90%
DY 3.78 3.31 4.85 3.88 0.00 0.00 0.00 -
P/NAPS 1.75 2.35 1.45 1.67 1.91 2.06 2.28 -4.31%

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