[TANJONG] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 17.05%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 645,221 596,664 505,669 738,225 644,440 636,352 522,633 3.57%
PBT 164,987 106,498 159,996 142,010 156,662 131,793 73,903 14.31%
Tax -42,579 -25,767 -44,696 -44,450 -45,898 -51,160 -32,330 4.69%
NP 122,408 80,731 115,300 97,560 110,764 80,633 41,573 19.71%
-
NP to SH 120,184 78,766 117,744 97,560 110,764 80,633 41,573 19.34%
-
Tax Rate 25.81% 24.19% 27.94% 31.30% 29.30% 38.82% 43.75% -
Total Cost 522,813 515,933 390,369 640,665 533,676 555,719 481,060 1.39%
-
Net Worth 3,452,265 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 1,483,660 15.10%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 56,462 48,396 48,387 47,842 62,183 - - -
Div Payout % 46.98% 61.44% 41.10% 49.04% 56.14% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 3,452,265 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 1,483,660 15.10%
NOSH 403,302 403,307 403,232 398,686 388,645 385,803 381,403 0.93%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 18.97% 13.53% 22.80% 13.22% 17.19% 12.67% 7.95% -
ROE 3.48% 2.69% 4.73% 4.30% 5.77% 4.85% 2.80% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 159.98 147.94 125.40 185.16 165.82 164.94 137.03 2.61%
EPS 29.80 19.53 29.20 24.47 28.50 20.90 10.90 18.24%
DPS 14.00 12.00 12.00 12.00 16.00 0.00 0.00 -
NAPS 8.56 7.26 6.17 5.69 4.94 4.31 3.89 14.04%
Adjusted Per Share Value based on latest NOSH - 398,686
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 160.00 147.96 125.39 183.06 159.80 157.80 129.60 3.57%
EPS 29.80 19.53 29.20 24.19 27.47 19.99 10.31 19.34%
DPS 14.00 12.00 12.00 11.86 15.42 0.00 0.00 -
NAPS 8.5606 7.2606 6.1694 5.6253 4.7608 4.1233 3.6791 15.10%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 17.70 13.80 14.00 8.25 8.25 8.25 6.80 -
P/RPS 11.06 9.33 11.16 4.46 4.98 5.00 4.96 14.29%
P/EPS 59.40 70.66 47.95 33.71 28.95 39.47 62.39 -0.81%
EY 1.68 1.42 2.09 2.97 3.45 2.53 1.60 0.81%
DY 0.79 0.87 0.86 1.45 1.94 0.00 0.00 -
P/NAPS 2.07 1.90 2.27 1.45 1.67 1.91 1.75 2.83%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 19/09/01 -
Price 18.40 12.70 14.50 8.25 8.25 8.25 8.00 -
P/RPS 11.50 8.58 11.56 4.46 4.98 5.00 5.84 11.95%
P/EPS 61.74 65.03 49.66 33.71 28.95 39.47 73.39 -2.83%
EY 1.62 1.54 2.01 2.97 3.45 2.53 1.36 2.95%
DY 0.76 0.94 0.83 1.45 1.94 0.00 0.00 -
P/NAPS 2.15 1.75 2.35 1.45 1.67 1.91 2.06 0.71%

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