[TANJONG] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 117.05%
YoY- -7.09%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,243,414 1,149,734 1,023,258 1,441,844 1,267,138 1,245,357 1,030,376 3.18%
PBT 322,264 262,353 287,050 263,091 277,557 244,797 147,034 13.96%
Tax -86,514 -53,563 -90,081 -82,182 -82,839 -92,891 -62,996 5.42%
NP 235,750 208,790 196,969 180,909 194,718 151,906 84,038 18.74%
-
NP to SH 231,464 205,755 201,829 180,909 194,718 151,906 84,038 18.38%
-
Tax Rate 26.85% 20.42% 31.38% 31.24% 29.85% 37.95% 42.84% -
Total Cost 1,007,664 940,944 826,289 1,260,935 1,072,420 1,093,451 946,338 1.05%
-
Net Worth 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 1,657,505 1,479,220 15.16%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 112,909 96,787 96,781 79,729 62,086 - - -
Div Payout % 48.78% 47.04% 47.95% 44.07% 31.89% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 1,657,505 1,479,220 15.16%
NOSH 403,247 403,283 403,254 398,649 388,039 384,572 380,262 0.98%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 18.96% 18.16% 19.25% 12.55% 15.37% 12.20% 8.16% -
ROE 6.71% 7.03% 8.11% 7.98% 10.16% 9.16% 5.68% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 308.35 285.09 253.75 361.68 326.55 323.83 270.96 2.17%
EPS 57.40 51.02 50.05 45.38 50.18 39.50 22.10 17.23%
DPS 28.00 24.00 24.00 20.00 16.00 0.00 0.00 -
NAPS 8.56 7.26 6.17 5.69 4.94 4.31 3.89 14.04%
Adjusted Per Share Value based on latest NOSH - 398,686
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 308.33 285.10 253.74 357.54 314.21 308.81 255.50 3.18%
EPS 57.40 51.02 50.05 44.86 48.28 37.67 20.84 18.38%
DPS 28.00 24.00 24.00 19.77 15.40 0.00 0.00 -
NAPS 8.5595 7.2602 6.1697 5.6248 4.7534 4.1101 3.668 15.16%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 17.70 13.80 14.00 8.25 8.25 8.25 6.80 -
P/RPS 5.74 4.84 5.52 2.28 2.53 2.55 2.51 14.77%
P/EPS 30.84 27.05 27.97 18.18 16.44 20.89 30.77 0.03%
EY 3.24 3.70 3.58 5.50 6.08 4.79 3.25 -0.05%
DY 1.58 1.74 1.71 2.42 1.94 0.00 0.00 -
P/NAPS 2.07 1.90 2.27 1.45 1.67 1.91 1.75 2.83%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 19/09/01 -
Price 18.40 12.70 14.50 8.25 8.25 8.25 8.00 -
P/RPS 5.97 4.45 5.71 2.28 2.53 2.55 2.95 12.46%
P/EPS 32.06 24.89 28.97 18.18 16.44 20.89 36.20 -2.00%
EY 3.12 4.02 3.45 5.50 6.08 4.79 2.76 2.06%
DY 1.52 1.89 1.66 2.42 1.94 0.00 0.00 -
P/NAPS 2.15 1.75 2.35 1.45 1.67 1.91 2.06 0.71%

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