[TANJONG] YoY Cumulative Quarter Result on 30-Apr-2002 [#1]

Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -55.83%
YoY- 67.84%
Quarter Report
View:
Show?
Cumulative Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 517,589 703,619 622,698 609,005 507,743 526,251 445,770 -0.15%
PBT 127,054 121,081 120,895 113,004 73,131 82,799 41,179 -1.19%
Tax -42,969 -37,732 -36,941 -41,731 -30,666 -33,224 -10,021 -1.53%
NP 84,085 83,349 83,954 71,273 42,465 49,575 31,158 -1.04%
-
NP to SH 84,085 83,349 83,954 71,273 42,465 49,575 31,158 -1.04%
-
Tax Rate 33.82% 31.16% 30.56% 36.93% 41.93% 40.13% 24.34% -
Total Cost 433,504 620,270 538,744 537,732 465,278 476,676 414,612 -0.04%
-
Net Worth 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 48,394 31,810 - - - - - -100.00%
Div Payout % 57.55% 38.17% - - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 0 -100.00%
NOSH 403,285 397,631 387,241 383,188 379,151 378,435 375,397 -0.07%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 16.25% 11.85% 13.48% 11.70% 8.36% 9.42% 6.99% -
ROE 3.38% 3.80% 4.53% 4.43% 2.90% 3.69% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 128.34 176.95 160.80 158.93 133.92 139.06 118.75 -0.08%
EPS 20.85 20.96 21.68 18.60 11.20 13.10 8.30 -0.97%
DPS 12.00 8.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 6.16 5.51 4.79 4.20 3.86 3.546 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 383,188
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 128.35 174.48 154.41 151.02 125.91 130.50 110.54 -0.15%
EPS 20.85 20.67 20.82 17.67 10.53 12.29 7.73 -1.04%
DPS 12.00 7.89 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 6.1602 5.4329 4.5996 3.9908 3.6291 3.3276 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 8.25 8.25 8.25 8.25 6.20 10.50 0.00 -
P/RPS 6.43 4.66 5.13 5.19 4.63 7.55 0.00 -100.00%
P/EPS 39.57 39.36 38.05 44.35 55.36 80.15 0.00 -100.00%
EY 2.53 2.54 2.63 2.25 1.81 1.25 0.00 -100.00%
DY 1.45 0.97 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.34 1.50 1.72 1.96 1.61 2.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 20/06/05 18/06/04 20/06/03 25/06/02 20/06/01 27/06/00 - -
Price 13.60 8.25 8.25 8.25 6.20 8.70 0.00 -
P/RPS 10.60 4.66 5.13 5.19 4.63 6.26 0.00 -100.00%
P/EPS 65.23 39.36 38.05 44.35 55.36 66.41 0.00 -100.00%
EY 1.53 2.54 2.63 2.25 1.81 1.51 0.00 -100.00%
DY 0.88 0.97 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.21 1.50 1.72 1.96 1.61 2.45 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