[TANJONG] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 32.12%
YoY- 100.26%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 1,965,293 2,952,027 2,677,171 2,455,522 2,098,842 2,092,674 1,892,953 0.62%
PBT 501,167 538,666 587,961 521,368 311,588 334,718 261,191 11.46%
Tax -132,051 -138,738 -182,480 -198,249 -150,236 -131,579 -75,674 9.71%
NP 369,116 399,928 405,481 323,119 161,352 203,139 185,517 12.13%
-
NP to SH 374,494 399,928 405,481 323,119 161,352 203,139 185,517 12.40%
-
Tax Rate 26.35% 25.76% 31.04% 38.02% 48.22% 39.31% 28.97% -
Total Cost 1,596,177 2,552,099 2,271,690 2,132,403 1,937,490 1,889,535 1,707,436 -1.11%
-
Net Worth 3,036,437 2,528,835 2,083,992 1,762,537 1,510,772 141,704,613 1,271,204 15.60%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 282,271 280,536 257,572 146,556 - - - -
Div Payout % 75.37% 70.15% 63.52% 45.36% - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 3,036,437 2,528,835 2,083,992 1,762,537 1,510,772 141,704,613 1,271,204 15.60%
NOSH 403,245 400,766 390,260 385,675 380,547 378,990 375,540 1.19%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 18.78% 13.55% 15.15% 13.16% 7.69% 9.71% 9.80% -
ROE 12.33% 15.81% 19.46% 18.33% 10.68% 0.14% 14.59% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 487.37 736.60 686.00 636.68 551.53 552.17 504.06 -0.55%
EPS 92.87 99.79 103.90 83.78 42.40 53.60 49.40 11.08%
DPS 70.00 70.00 66.00 38.00 0.00 0.00 0.00 -
NAPS 7.53 6.31 5.34 4.57 3.97 373.90 3.385 14.24%
Adjusted Per Share Value based on latest NOSH - 385,679
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 487.34 732.02 663.86 608.90 520.45 518.92 469.40 0.62%
EPS 92.86 99.17 100.55 80.12 40.01 50.37 46.00 12.40%
DPS 70.00 69.57 63.87 36.34 0.00 0.00 0.00 -
NAPS 7.5295 6.2708 5.1677 4.3706 3.7463 351.3873 3.1522 15.60%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 14.80 8.25 8.25 8.25 8.25 7.85 9.60 -
P/RPS 3.04 1.12 1.20 1.30 1.50 1.42 1.90 8.14%
P/EPS 15.94 8.27 7.94 9.85 19.46 14.65 19.43 -3.24%
EY 6.28 12.10 12.59 10.16 5.14 6.83 5.15 3.35%
DY 4.73 8.48 8.00 4.61 0.00 0.00 0.00 -
P/NAPS 1.97 1.31 1.54 1.81 2.08 0.02 2.84 -5.90%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 22/03/05 25/03/04 27/03/03 26/03/02 22/03/01 28/03/00 -
Price 14.80 8.25 8.25 8.25 8.25 6.70 10.40 -
P/RPS 3.04 1.12 1.20 1.30 1.50 1.21 2.06 6.69%
P/EPS 15.94 8.27 7.94 9.85 19.46 12.50 21.05 -4.52%
EY 6.28 12.10 12.59 10.16 5.14 8.00 4.75 4.75%
DY 4.73 8.48 8.00 4.61 0.00 0.00 0.00 -
P/NAPS 1.97 1.31 1.54 1.81 2.08 0.02 3.07 -7.12%

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