[TANJONG] YoY Quarter Result on 30-Apr-2003 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 6.86%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 553,070 517,589 703,619 622,698 609,005 507,743 526,251 0.83%
PBT 155,855 127,054 121,081 120,895 113,004 73,131 82,799 11.11%
Tax -27,796 -42,969 -37,732 -36,941 -41,731 -30,666 -33,224 -2.92%
NP 128,059 84,085 83,349 83,954 71,273 42,465 49,575 17.12%
-
NP to SH 126,989 84,085 83,349 83,954 71,273 42,465 49,575 16.96%
-
Tax Rate 17.83% 33.82% 31.16% 30.56% 36.93% 41.93% 40.13% -
Total Cost 425,011 433,504 620,270 538,744 537,732 465,278 476,676 -1.89%
-
Net Worth 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 13.48%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 48,392 48,394 31,810 - - - - -
Div Payout % 38.11% 57.55% 38.17% - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 1,463,525 1,341,930 13.48%
NOSH 403,267 403,285 397,631 387,241 383,188 379,151 378,435 1.06%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 23.15% 16.25% 11.85% 13.48% 11.70% 8.36% 9.42% -
ROE 4.43% 3.38% 3.80% 4.53% 4.43% 2.90% 3.69% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 137.15 128.34 176.95 160.80 158.93 133.92 139.06 -0.23%
EPS 31.49 20.85 20.96 21.68 18.60 11.20 13.10 15.73%
DPS 12.00 12.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 7.11 6.16 5.51 4.79 4.20 3.86 3.546 12.28%
Adjusted Per Share Value based on latest NOSH - 387,241
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 137.15 128.35 174.48 154.41 151.02 125.91 130.50 0.83%
EPS 31.49 20.85 20.67 20.82 17.67 10.53 12.29 16.96%
DPS 12.00 12.00 7.89 0.00 0.00 0.00 0.00 -
NAPS 7.1099 6.1602 5.4329 4.5996 3.9908 3.6291 3.3276 13.48%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 14.30 8.25 8.25 8.25 8.25 6.20 10.50 -
P/RPS 10.43 6.43 4.66 5.13 5.19 4.63 7.55 5.53%
P/EPS 45.41 39.57 39.36 38.05 44.35 55.36 80.15 -9.03%
EY 2.20 2.53 2.54 2.63 2.25 1.81 1.25 9.87%
DY 0.84 1.45 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.34 1.50 1.72 1.96 1.61 2.96 -6.24%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 21/06/06 20/06/05 18/06/04 20/06/03 25/06/02 20/06/01 27/06/00 -
Price 13.10 13.60 8.25 8.25 8.25 6.20 8.70 -
P/RPS 9.55 10.60 4.66 5.13 5.19 4.63 6.26 7.28%
P/EPS 41.60 65.23 39.36 38.05 44.35 55.36 66.41 -7.49%
EY 2.40 1.53 2.54 2.63 2.25 1.81 1.51 8.02%
DY 0.92 0.88 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.21 1.50 1.72 1.96 1.61 2.45 -4.65%

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