[TANJONG] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 60.73%
YoY- -8.86%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 1,935,449 1,818,727 1,488,496 2,190,361 1,939,481 1,853,720 1,586,904 3.36%
PBT 560,814 469,541 403,659 419,787 453,179 397,859 264,609 13.32%
Tax -148,492 -105,524 -121,577 -129,007 -134,122 -153,303 -109,732 5.16%
NP 412,322 364,017 282,082 290,780 319,057 244,556 154,877 17.71%
-
NP to SH 406,590 358,313 288,233 290,780 319,057 244,556 154,877 17.44%
-
Tax Rate 26.48% 22.47% 30.12% 30.73% 29.60% 38.53% 41.47% -
Total Cost 1,523,127 1,454,710 1,206,414 1,899,581 1,620,424 1,609,164 1,432,027 1.03%
-
Net Worth 3,504,182 2,972,162 2,532,321 2,355,636 2,050,024 1,760,587 1,552,575 14.52%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 169,362 145,180 145,164 127,980 62,239 38,524 - -
Div Payout % 41.65% 40.52% 50.36% 44.01% 19.51% 15.75% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 3,504,182 2,972,162 2,532,321 2,355,636 2,050,024 1,760,587 1,552,575 14.52%
NOSH 403,243 403,278 403,235 399,938 388,999 385,248 380,533 0.97%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 21.30% 20.01% 18.95% 13.28% 16.45% 13.19% 9.76% -
ROE 11.60% 12.06% 11.38% 12.34% 15.56% 13.89% 9.98% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 479.97 450.99 369.14 547.67 498.58 481.17 417.02 2.36%
EPS 100.83 88.85 71.48 72.71 82.02 63.48 40.70 16.31%
DPS 42.00 36.00 36.00 32.00 16.00 10.00 0.00 -
NAPS 8.69 7.37 6.28 5.89 5.27 4.57 4.08 13.42%
Adjusted Per Share Value based on latest NOSH - 402,070
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 479.94 450.99 369.10 543.15 480.94 459.67 393.51 3.36%
EPS 100.82 88.85 71.47 72.11 79.12 60.64 38.41 17.44%
DPS 42.00 36.00 36.00 31.74 15.43 9.55 0.00 -
NAPS 8.6894 7.3701 6.2794 5.8413 5.0835 4.3658 3.8499 14.52%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 17.50 12.10 14.70 8.25 8.25 8.25 8.35 -
P/RPS 3.65 2.68 3.98 1.51 1.65 1.71 2.00 10.54%
P/EPS 17.36 13.62 20.57 11.35 10.06 13.00 20.52 -2.74%
EY 5.76 7.34 4.86 8.81 9.94 7.69 4.87 2.83%
DY 2.40 2.98 2.45 3.88 1.94 1.21 0.00 -
P/NAPS 2.01 1.64 2.34 1.40 1.57 1.81 2.05 -0.32%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 11/12/07 15/12/06 13/12/05 14/12/04 17/12/03 12/12/02 12/12/01 -
Price 17.90 13.00 15.00 8.25 8.25 8.25 8.25 -
P/RPS 3.73 2.88 4.06 1.51 1.65 1.71 1.98 11.12%
P/EPS 17.75 14.63 20.98 11.35 10.06 13.00 20.27 -2.18%
EY 5.63 6.83 4.77 8.81 9.94 7.69 4.93 2.23%
DY 2.35 2.77 2.40 3.88 1.94 1.21 0.00 -
P/NAPS 2.06 1.76 2.39 1.40 1.57 1.81 2.02 0.32%

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