[TANJONG] YoY Quarter Result on 31-Oct-2002 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
12-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 14.9%
YoY- 30.79%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 465,238 748,517 672,343 608,363 556,528 522,334 507,588 0.09%
PBT 116,609 156,696 175,622 153,062 117,575 76,150 82,255 -0.37%
Tax -31,496 -46,825 -51,283 -60,411 -46,736 -31,175 -27,714 -0.13%
NP 85,113 109,871 124,339 92,651 70,839 44,975 54,541 -0.47%
-
NP to SH 86,404 109,871 124,339 92,651 70,839 44,975 54,541 -0.48%
-
Tax Rate 27.01% 29.88% 29.20% 39.47% 39.75% 40.94% 33.69% -
Total Cost 380,125 638,646 548,004 515,712 485,689 477,359 453,047 0.18%
-
Net Worth 2,532,044 2,368,196 2,057,997 1,766,437 1,553,887 141,312,207 1,276,259 -0.72%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 48,383 48,248 - - - 30,235 - -100.00%
Div Payout % 56.00% 43.91% - - - 67.23% - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 2,532,044 2,368,196 2,057,997 1,766,437 1,553,887 141,312,207 1,276,259 -0.72%
NOSH 403,191 402,070 390,511 386,529 380,854 377,941 376,144 -0.07%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 18.29% 14.68% 18.49% 15.23% 12.73% 8.61% 10.75% -
ROE 3.41% 4.64% 6.04% 5.25% 4.56% 0.03% 4.27% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 115.39 186.17 172.17 157.39 146.13 138.21 134.94 0.16%
EPS 21.43 27.47 31.84 23.97 18.60 11.90 14.50 -0.41%
DPS 12.00 12.00 0.00 0.00 0.00 8.00 0.00 -100.00%
NAPS 6.28 5.89 5.27 4.57 4.08 373.90 3.393 -0.65%
Adjusted Per Share Value based on latest NOSH - 386,529
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 115.37 185.61 166.72 150.86 138.00 129.52 125.87 0.09%
EPS 21.43 27.24 30.83 22.97 17.57 11.15 13.52 -0.48%
DPS 12.00 11.96 0.00 0.00 0.00 7.50 0.00 -100.00%
NAPS 6.2788 5.8725 5.1033 4.3803 3.8532 350.4142 3.1648 -0.72%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 14.70 8.25 8.25 8.25 8.35 7.10 0.00 -
P/RPS 12.74 4.43 4.79 5.24 5.71 5.14 0.00 -100.00%
P/EPS 68.60 30.19 25.91 34.42 44.89 59.66 0.00 -100.00%
EY 1.46 3.31 3.86 2.91 2.23 1.68 0.00 -100.00%
DY 0.82 1.45 0.00 0.00 0.00 1.13 0.00 -100.00%
P/NAPS 2.34 1.40 1.57 1.81 2.05 0.02 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 13/12/05 14/12/04 17/12/03 12/12/02 12/12/01 19/12/00 15/12/99 -
Price 15.00 8.25 8.25 8.25 8.25 6.75 0.00 -
P/RPS 13.00 4.43 4.79 5.24 5.65 4.88 0.00 -100.00%
P/EPS 70.00 30.19 25.91 34.42 44.35 56.72 0.00 -100.00%
EY 1.43 3.31 3.86 2.91 2.25 1.76 0.00 -100.00%
DY 0.80 1.45 0.00 0.00 0.00 1.19 0.00 -100.00%
P/NAPS 2.39 1.40 1.57 1.81 2.02 0.02 0.00 -100.00%

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