[TANJONG] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -15.21%
YoY- 1113.52%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 476,797 761,666 737,690 601,802 511,938 554,923 487,821 -0.37%
PBT 97,508 118,879 134,782 123,509 46,978 94,206 76,886 4.03%
Tax -10,474 -9,731 -48,358 -44,946 -40,504 -35,390 -19,799 -10.05%
NP 87,034 109,148 86,424 78,563 6,474 58,816 57,087 7.27%
-
NP to SH 86,261 109,148 86,424 78,563 6,474 58,816 57,087 7.11%
-
Tax Rate 10.74% 8.19% 35.88% 36.39% 86.22% 37.57% 25.75% -
Total Cost 389,763 652,518 651,266 523,239 505,464 496,107 430,734 -1.65%
-
Net Worth 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 141,879,367 1,271,312 13.98%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 137,114 153,133 197,315 107,990 - - 82,625 8.79%
Div Payout % 158.95% 140.30% 228.31% 137.46% - - 144.74% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 141,879,367 1,271,312 13.98%
NOSH 403,277 402,983 394,630 385,679 380,823 379,458 375,572 1.19%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 18.25% 14.33% 11.72% 13.05% 1.26% 10.60% 11.70% -
ROE 3.09% 4.64% 4.10% 4.46% 0.43% 0.04% 4.49% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 118.23 189.01 186.93 156.04 134.43 146.24 129.89 -1.55%
EPS 21.39 27.07 21.90 20.37 1.70 15.50 15.20 5.85%
DPS 34.00 38.00 50.00 28.00 0.00 0.00 22.00 7.51%
NAPS 6.92 5.84 5.34 4.57 3.97 373.90 3.385 12.64%
Adjusted Per Share Value based on latest NOSH - 385,679
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 118.23 188.87 182.93 149.23 126.95 137.61 120.97 -0.38%
EPS 21.39 27.07 21.43 19.48 1.61 14.58 14.16 7.11%
DPS 34.00 37.97 48.93 26.78 0.00 0.00 20.49 8.79%
NAPS 6.9201 5.8358 5.2256 4.3706 3.749 351.8206 3.1525 13.98%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 14.80 8.25 8.25 8.25 8.25 7.85 9.60 -
P/RPS 12.52 4.36 4.41 5.29 6.14 5.37 7.39 9.17%
P/EPS 69.19 30.46 37.67 40.50 485.29 50.65 63.16 1.52%
EY 1.45 3.28 2.65 2.47 0.21 1.97 1.58 -1.41%
DY 2.30 4.61 6.06 3.39 0.00 0.00 2.29 0.07%
P/NAPS 2.14 1.41 1.54 1.81 2.08 0.02 2.84 -4.60%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 22/03/05 25/03/04 27/03/03 26/03/02 22/03/01 28/03/00 -
Price 14.80 8.25 8.25 8.25 8.25 6.70 10.40 -
P/RPS 12.52 4.36 4.41 5.29 6.14 4.58 8.01 7.72%
P/EPS 69.19 30.46 37.67 40.50 485.29 43.23 68.42 0.18%
EY 1.45 3.28 2.65 2.47 0.21 2.31 1.46 -0.11%
DY 2.30 4.61 6.06 3.39 0.00 0.00 2.12 1.36%
P/NAPS 2.14 1.41 1.54 1.81 2.08 0.02 3.07 -5.83%

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