[TANJONG] YoY Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
22-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 37.54%
YoY- -1.37%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 2,721,645 2,437,339 1,965,293 2,952,027 2,677,171 2,455,522 2,098,842 4.42%
PBT 773,478 688,246 501,167 538,666 587,961 521,368 311,588 16.35%
Tax -195,258 -151,457 -132,051 -138,738 -182,480 -198,249 -150,236 4.46%
NP 578,220 536,789 369,116 399,928 405,481 323,119 161,352 23.69%
-
NP to SH 554,459 509,527 374,494 399,928 405,481 323,119 161,352 22.83%
-
Tax Rate 25.24% 22.01% 26.35% 25.76% 31.04% 38.02% 48.22% -
Total Cost 2,143,425 1,900,550 1,596,177 2,552,099 2,271,690 2,132,403 1,937,490 1.69%
-
Net Worth 3,677,575 3,330,979 3,036,437 2,528,835 2,083,992 1,762,537 1,510,772 15.97%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 362,918 330,678 282,271 280,536 257,572 146,556 - -
Div Payout % 65.45% 64.90% 75.37% 70.15% 63.52% 45.36% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,677,575 3,330,979 3,036,437 2,528,835 2,083,992 1,762,537 1,510,772 15.97%
NOSH 403,242 403,266 403,245 400,766 390,260 385,675 380,547 0.96%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 21.25% 22.02% 18.78% 13.55% 15.15% 13.16% 7.69% -
ROE 15.08% 15.30% 12.33% 15.81% 19.46% 18.33% 10.68% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 674.94 604.40 487.37 736.60 686.00 636.68 551.53 3.42%
EPS 137.50 126.35 92.87 99.79 103.90 83.78 42.40 21.65%
DPS 90.00 82.00 70.00 70.00 66.00 38.00 0.00 -
NAPS 9.12 8.26 7.53 6.31 5.34 4.57 3.97 14.86%
Adjusted Per Share Value based on latest NOSH - 402,983
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 674.89 604.39 487.34 732.02 663.86 608.90 520.45 4.42%
EPS 137.49 126.35 92.86 99.17 100.55 80.12 40.01 22.83%
DPS 89.99 82.00 70.00 69.57 63.87 36.34 0.00 -
NAPS 9.1193 8.2599 7.5295 6.2708 5.1677 4.3706 3.7463 15.97%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 16.10 14.80 14.80 8.25 8.25 8.25 8.25 -
P/RPS 2.39 2.45 3.04 1.12 1.20 1.30 1.50 8.06%
P/EPS 11.71 11.71 15.94 8.27 7.94 9.85 19.46 -8.11%
EY 8.54 8.54 6.28 12.10 12.59 10.16 5.14 8.82%
DY 5.59 5.54 4.73 8.48 8.00 4.61 0.00 -
P/NAPS 1.77 1.79 1.97 1.31 1.54 1.81 2.08 -2.65%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 22/03/07 28/03/06 22/03/05 25/03/04 27/03/03 26/03/02 -
Price 16.70 15.10 14.80 8.25 8.25 8.25 8.25 -
P/RPS 2.47 2.50 3.04 1.12 1.20 1.30 1.50 8.66%
P/EPS 12.15 11.95 15.94 8.27 7.94 9.85 19.46 -7.54%
EY 8.23 8.37 6.28 12.10 12.59 10.16 5.14 8.15%
DY 5.39 5.43 4.73 8.48 8.00 4.61 0.00 -
P/NAPS 1.83 1.83 1.97 1.31 1.54 1.81 2.08 -2.11%

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