[TANJONG] YoY Cumulative 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- -79.44%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 598,183 553,070 517,589 703,619 622,698 609,005 507,743 2.76%
PBT 157,277 155,855 127,054 121,081 120,895 113,004 73,131 13.60%
Tax -43,935 -27,796 -42,969 -37,732 -36,941 -41,731 -30,666 6.17%
NP 113,342 128,059 84,085 83,349 83,954 71,273 42,465 17.76%
-
NP to SH 111,280 126,989 84,085 83,349 83,954 71,273 42,465 17.40%
-
Tax Rate 27.93% 17.83% 33.82% 31.16% 30.56% 36.93% 41.93% -
Total Cost 484,841 425,011 433,504 620,270 538,744 537,732 465,278 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 56,446 48,392 48,394 31,810 - - - -
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 3.27% 4.43% 3.38% 3.80% 4.53% 4.43% 2.90% -
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 148.36 137.15 128.34 176.95 160.80 158.93 133.92 1.72%
EPS 27.60 31.49 20.85 20.96 21.68 18.60 11.20 16.21%
DPS 14.00 12.00 12.00 8.00 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 148.33 137.15 128.35 174.48 154.41 151.02 125.91 2.76%
EPS 27.59 31.49 20.85 20.67 20.82 17.67 10.53 17.40%
DPS 14.00 12.00 12.00 7.89 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 11.32 10.43 6.43 4.66 5.13 5.19 4.63 16.05%
P/EPS 60.87 45.41 39.57 39.36 38.05 44.35 55.36 1.59%
EY 1.64 2.20 2.53 2.54 2.63 2.25 1.81 -1.62%
DY 0.83 0.84 1.45 0.97 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 12.87 9.55 10.60 4.66 5.13 5.19 4.63 18.56%
P/EPS 69.20 41.60 65.23 39.36 38.05 44.35 55.36 3.78%
EY 1.45 2.40 1.53 2.54 2.63 2.25 1.81 -3.62%
DY 0.73 0.92 0.88 0.97 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