[TANJONG] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -30.49%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 618,612 476,797 761,666 737,690 601,802 511,938 554,923 1.82%
PBT 218,705 97,508 118,879 134,782 123,509 46,978 94,206 15.06%
Tax -45,933 -10,474 -9,731 -48,358 -44,946 -40,504 -35,390 4.43%
NP 172,772 87,034 109,148 86,424 78,563 6,474 58,816 19.66%
-
NP to SH 151,214 86,261 109,148 86,424 78,563 6,474 58,816 17.03%
-
Tax Rate 21.00% 10.74% 8.19% 35.88% 36.39% 86.22% 37.57% -
Total Cost 445,840 389,763 652,518 651,266 523,239 505,464 496,107 -1.76%
-
Net Worth 3,330,740 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 141,879,367 -46.47%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 185,489 137,114 153,133 197,315 107,990 - - -
Div Payout % 122.67% 158.95% 140.30% 228.31% 137.46% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 3,330,740 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 141,879,367 -46.47%
NOSH 403,237 403,277 402,983 394,630 385,679 380,823 379,458 1.01%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 27.93% 18.25% 14.33% 11.72% 13.05% 1.26% 10.60% -
ROE 4.54% 3.09% 4.64% 4.10% 4.46% 0.43% 0.04% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 153.41 118.23 189.01 186.93 156.04 134.43 146.24 0.80%
EPS 37.50 21.39 27.07 21.90 20.37 1.70 15.50 15.85%
DPS 46.00 34.00 38.00 50.00 28.00 0.00 0.00 -
NAPS 8.26 6.92 5.84 5.34 4.57 3.97 373.90 -47.01%
Adjusted Per Share Value based on latest NOSH - 394,630
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 153.40 118.23 188.87 182.93 149.23 126.95 137.61 1.82%
EPS 37.50 21.39 27.07 21.43 19.48 1.61 14.58 17.04%
DPS 46.00 34.00 37.97 48.93 26.78 0.00 0.00 -
NAPS 8.2593 6.9201 5.8358 5.2256 4.3706 3.749 351.8206 -46.47%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 14.80 14.80 8.25 8.25 8.25 8.25 7.85 -
P/RPS 9.65 12.52 4.36 4.41 5.29 6.14 5.37 10.25%
P/EPS 39.47 69.19 30.46 37.67 40.50 485.29 50.65 -4.06%
EY 2.53 1.45 3.28 2.65 2.47 0.21 1.97 4.25%
DY 3.11 2.30 4.61 6.06 3.39 0.00 0.00 -
P/NAPS 1.79 2.14 1.41 1.54 1.81 2.08 0.02 111.42%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 22/03/07 28/03/06 22/03/05 25/03/04 27/03/03 26/03/02 22/03/01 -
Price 15.10 14.80 8.25 8.25 8.25 8.25 6.70 -
P/RPS 9.84 12.52 4.36 4.41 5.29 6.14 4.58 13.58%
P/EPS 40.27 69.19 30.46 37.67 40.50 485.29 43.23 -1.17%
EY 2.48 1.45 3.28 2.65 2.47 0.21 2.31 1.19%
DY 3.05 2.30 4.61 6.06 3.39 0.00 0.00 -
P/NAPS 1.83 2.14 1.41 1.54 1.81 2.08 0.02 112.20%

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