[TANJONG] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 140.03%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 1,649,801 1,243,414 1,149,734 1,023,258 1,441,844 1,267,138 1,245,357 4.79%
PBT 461,487 322,264 262,353 287,050 263,091 277,557 244,797 11.13%
Tax -68,731 -86,514 -53,563 -90,081 -82,182 -82,839 -92,891 -4.89%
NP 392,756 235,750 208,790 196,969 180,909 194,718 151,906 17.13%
-
NP to SH 337,654 231,464 205,755 201,829 180,909 194,718 151,906 14.22%
-
Tax Rate 14.89% 26.85% 20.42% 31.38% 31.24% 29.85% 37.95% -
Total Cost 1,257,045 1,007,664 940,944 826,289 1,260,935 1,072,420 1,093,451 2.34%
-
Net Worth 3,988,293 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 1,657,505 15.74%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 141,142 112,909 96,787 96,781 79,729 62,086 - -
Div Payout % 41.80% 48.78% 47.04% 47.95% 44.07% 31.89% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 3,988,293 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 1,657,505 15.74%
NOSH 403,265 403,247 403,283 403,254 398,649 388,039 384,572 0.79%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 23.81% 18.96% 18.16% 19.25% 12.55% 15.37% 12.20% -
ROE 8.47% 6.71% 7.03% 8.11% 7.98% 10.16% 9.16% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 409.11 308.35 285.09 253.75 361.68 326.55 323.83 3.96%
EPS 83.73 57.40 51.02 50.05 45.38 50.18 39.50 13.32%
DPS 35.00 28.00 24.00 24.00 20.00 16.00 0.00 -
NAPS 9.89 8.56 7.26 6.17 5.69 4.94 4.31 14.83%
Adjusted Per Share Value based on latest NOSH - 403,232
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 409.10 308.33 285.10 253.74 357.54 314.21 308.81 4.79%
EPS 83.73 57.40 51.02 50.05 44.86 48.28 37.67 14.22%
DPS 35.00 28.00 24.00 24.00 19.77 15.40 0.00 -
NAPS 9.8898 8.5595 7.2602 6.1697 5.6248 4.7534 4.1101 15.74%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 13.10 17.70 13.80 14.00 8.25 8.25 8.25 -
P/RPS 3.20 5.74 4.84 5.52 2.28 2.53 2.55 3.85%
P/EPS 15.65 30.84 27.05 27.97 18.18 16.44 20.89 -4.69%
EY 6.39 3.24 3.70 3.58 5.50 6.08 4.79 4.91%
DY 2.67 1.58 1.74 1.71 2.42 1.94 0.00 -
P/NAPS 1.32 2.07 1.90 2.27 1.45 1.67 1.91 -5.96%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 25/09/08 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 -
Price 12.90 18.40 12.70 14.50 8.25 8.25 8.25 -
P/RPS 3.15 5.97 4.45 5.71 2.28 2.53 2.55 3.58%
P/EPS 15.41 32.06 24.89 28.97 18.18 16.44 20.89 -4.94%
EY 6.49 3.12 4.02 3.45 5.50 6.08 4.79 5.18%
DY 2.71 1.52 1.89 1.66 2.42 1.94 0.00 -
P/NAPS 1.30 2.15 1.75 2.35 1.45 1.67 1.91 -6.20%

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