[TANJONG] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 9.24%
YoY- 30.46%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 2,424,969 1,984,661 2,920,481 2,585,974 2,471,626 2,115,872 2,050,333 2.83%
PBT 626,054 538,212 559,716 604,238 530,478 352,812 320,680 11.78%
Tax -140,698 -162,102 -172,009 -178,829 -204,404 -146,309 -128,250 1.55%
NP 485,356 376,109 387,706 425,409 326,074 206,502 192,429 16.66%
-
NP to SH 477,750 384,310 387,706 425,409 326,074 206,502 192,429 16.35%
-
Tax Rate 22.47% 30.12% 30.73% 29.60% 38.53% 41.47% 39.99% -
Total Cost 1,939,613 1,608,552 2,532,774 2,160,565 2,145,552 1,909,369 1,857,904 0.71%
-
Net Worth 2,972,162 2,532,321 2,355,636 2,050,024 1,760,587 1,552,575 141,632,534 -47.46%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 193,573 193,553 170,640 82,986 51,366 - - -
Div Payout % 40.52% 50.36% 44.01% 19.51% 15.75% - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 2,972,162 2,532,321 2,355,636 2,050,024 1,760,587 1,552,575 141,632,534 -47.46%
NOSH 403,278 403,235 399,938 388,999 385,248 380,533 378,797 1.04%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 20.01% 18.95% 13.28% 16.45% 13.19% 9.76% 9.39% -
ROE 16.07% 15.18% 16.46% 20.75% 18.52% 13.30% 0.14% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 601.31 492.18 730.23 664.78 641.57 556.03 541.27 1.76%
EPS 118.47 95.31 96.95 109.36 84.64 54.27 50.80 15.14%
DPS 48.00 48.00 42.67 21.33 13.33 0.00 0.00 -
NAPS 7.37 6.28 5.89 5.27 4.57 4.08 373.90 -48.01%
Adjusted Per Share Value based on latest NOSH - 390,511
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 601.32 492.14 724.20 641.25 612.89 524.68 508.42 2.83%
EPS 118.47 95.30 96.14 105.49 80.86 51.21 47.72 16.35%
DPS 48.00 48.00 42.31 20.58 12.74 0.00 0.00 -
NAPS 7.3701 6.2794 5.8413 5.0835 4.3658 3.8499 351.2085 -47.46%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 12.10 14.70 8.25 8.25 8.25 8.35 7.10 -
P/RPS 2.01 2.99 1.13 1.24 1.29 1.50 1.31 7.39%
P/EPS 10.21 15.42 8.51 7.54 9.75 15.39 13.98 -5.10%
EY 9.79 6.48 11.75 13.26 10.26 6.50 7.15 5.37%
DY 3.97 3.27 5.17 2.59 1.62 0.00 0.00 -
P/NAPS 1.64 2.34 1.40 1.57 1.81 2.05 0.02 108.36%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 15/12/06 13/12/05 14/12/04 17/12/03 12/12/02 12/12/01 19/12/00 -
Price 13.00 15.00 8.25 8.25 8.25 8.25 6.75 -
P/RPS 2.16 3.05 1.13 1.24 1.29 1.48 1.25 9.53%
P/EPS 10.97 15.74 8.51 7.54 9.75 15.20 13.29 -3.14%
EY 9.11 6.35 11.75 13.26 10.26 6.58 7.53 3.22%
DY 3.69 3.20 5.17 2.59 1.62 0.00 0.00 -
P/NAPS 1.76 2.39 1.40 1.57 1.81 2.02 0.02 110.83%

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