[TANJONG] YoY TTM 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- 3.92%

YoY- 76.59%

Quarter Report

TANJONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
TTM Result
Revenue	2,000,774	2,765,997	2,758,092	2,469,215	2,200,104	2,074,166	1,973,434	0.22%
YoY %	-27.67%	0.29%	11.70%	12.23%	6.07%	5.10%	-	-
Horiz. %	101.39%	140.16%	139.76%	125.12%	111.49%	105.10%	100.00%	-
PBT	529,968	544,639	588,147	529,259	351,460	325,007	304,903	9.64%
YoY %	-2.69%	-7.40%	11.13%	50.59%	8.14%	6.59%	-	-
Horiz. %	173.82%	178.63%	192.90%	173.58%	115.27%	106.59%	100.00%	-
Tax	-114,462	-143,975	-183,271	-193,458	-161,301	-128,978	-98,587	2.51%
YoY %	20.50%	21.44%	5.27%	-19.94%	-25.06%	-30.83%	-	-
Horiz. %	116.10%	146.04%	185.90%	196.23%	163.61%	130.83%	100.00%	-
NP	415,506	400,664	404,876	335,801	190,159	196,029	206,316	12.37%
YoY %	3.70%	-1.04%	20.57%	76.59%	-2.99%	-4.99%	-	-
Horiz. %	201.39%	194.20%	196.24%	162.76%	92.17%	95.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	417,398	400,664	404,876	335,801	190,159	196,029	206,316	12.45%
YoY %	4.18%	-1.04%	20.57%	76.59%	-2.99%	-4.99%	-	-
Horiz. %	202.31%	194.20%	196.24%	162.76%	92.17%	95.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	26.43%	31.16%	36.55%	45.89%	39.68%	32.33%	-
YoY %	-18.27%	-15.18%	-14.75%	-20.35%	15.65%	22.73%	-	-
Horiz. %	66.81%	81.75%	96.38%	113.05%	141.94%	122.73%	100.00%	-
Total Cost	1,585,268	2,365,333	2,353,216	2,133,414	2,009,945	1,878,137	1,767,118	-1.79%
YoY %	-32.98%	0.51%	10.30%	6.14%	7.02%	6.28%	-	-
Horiz. %	89.71%	133.85%	133.17%	120.73%	113.74%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	15.42%	13.39%	18.12%	15.25%	9.97%	9.06%	-	-
Horiz. %	213.66%	185.12%	163.27%	138.23%	119.93%	109.06%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Dividend
Div	282,277	297,619	291,308	107,990	-	60,400	112,701	16.52%
YoY %	-5.15%	2.17%	169.75%	0.00%	-	-46.41%	-	-
Horiz. %	250.47%	264.08%	258.48%	95.82%	-	53.59%	100.00%	-
Div Payout %	67.63%	74.28%	71.95%	32.16%	-	30.81%	54.63%	-
YoY %	-8.95%	3.24%	123.73%	0.00%	-	-43.60%	-	-
Horiz. %	123.80%	135.97%	131.70%	58.87%	-	56.40%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Equity
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%
YoY %	15.42%	13.39%	18.12%	15.25%	9.97%	9.06%	-	-
Horiz. %	213.66%	185.12%	163.27%	138.23%	119.93%	109.06%	100.00%	-
NOSH	403,267	403,285	397,631	387,241	383,188	379,151	378,435	1.06%
YoY %	-0.00%	1.42%	2.68%	1.06%	1.06%	0.19%	-	-
Horiz. %	106.56%	106.57%	105.07%	102.33%	101.26%	100.19%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Ratio Analysis
NP Margin	20.77%	14.49%	14.68%	13.60%	8.64%	9.45%	10.45%	-
YoY %	43.34%	-1.29%	7.94%	57.41%	-8.57%	-9.57%	-	-
Horiz. %	198.76%	138.66%	140.48%	130.14%	82.68%	90.43%	100.00%	-
ROE	14.56%	16.13%	18.48%	18.10%	11.82%	13.39%	15.37%	-
YoY %	-9.73%	-12.72%	2.10%	53.13%	-11.73%	-12.88%	-	-
Horiz. %	94.73%	104.94%	120.23%	117.76%	76.90%	87.12%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Per Share
RPS	496.14	685.87	693.63	637.64	574.16	547.05	521.47	-0.82%
YoY %	-27.66%	-1.12%	8.78%	11.06%	4.96%	4.91%	-	-
Horiz. %	95.14%	131.53%	133.01%	122.28%	110.10%	104.91%	100.00%	-
EPS	103.50	99.35	101.82	86.72	49.63	51.70	54.52	11.26%
YoY %	4.18%	-2.43%	17.41%	74.73%	-4.00%	-5.17%	-	-
Horiz. %	189.84%	182.23%	186.76%	159.06%	91.03%	94.83%	100.00%	-
DPS	70.00	74.00	73.26	28.00	0.00	16.00	30.00	15.15%
YoY %	-5.41%	1.01%	161.64%	0.00%	0.00%	-46.67%	-	-
Horiz. %	233.33%	246.67%	244.20%	93.33%	0.00%	53.33%	100.00%	-
NAPS	7.11	6.16	5.51	4.79	4.20	3.86	3.546	12.28%
YoY %	15.42%	11.80%	15.03%	14.05%	8.81%	8.86%	-	-
Horiz. %	200.51%	173.72%	155.39%	135.08%	118.44%	108.86%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 387,241
RPS	496.14	685.89	683.93	612.30	545.56	514.33	489.36	0.22%
YoY %	-27.66%	0.29%	11.70%	12.23%	6.07%	5.10%	-	-
Horiz. %	101.39%	140.16%	139.76%	125.12%	111.48%	105.10%	100.00%	-
EPS	103.50	99.35	100.40	83.27	47.15	48.61	51.16	12.45%
YoY %	4.18%	-1.05%	20.57%	76.61%	-3.00%	-4.98%	-	-
Horiz. %	202.31%	194.19%	196.25%	162.76%	92.16%	95.02%	100.00%	-
DPS	70.00	73.80	72.24	26.78	0.00	14.98	27.95	16.52%
YoY %	-5.15%	2.16%	169.75%	0.00%	0.00%	-46.40%	-	-
Horiz. %	250.45%	264.04%	258.46%	95.81%	0.00%	53.60%	100.00%	-
NAPS	7.1099	6.1602	5.4329	4.5996	3.9908	3.6291	3.3276	13.48%
YoY %	15.42%	13.39%	18.12%	15.26%	9.97%	9.06%	-	-
Horiz. %	213.66%	185.12%	163.27%	138.23%	119.93%	109.06%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
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	2.88	1.20	1.19	1.29	1.44	1.13	2.01	6.17%
YoY %	140.00%	0.84%	-7.75%	-10.42%	27.43%	-43.78%	-	-
Horiz. %	143.28%	59.70%	59.20%	64.18%	71.64%	56.22%	100.00%	-
P/EPS	13.82	8.30	8.10	9.51	16.62	11.99	19.26	-5.37%
YoY %	66.51%	2.47%	-14.83%	-42.78%	38.62%	-37.75%	-	-
Horiz. %	71.75%	43.09%	42.06%	49.38%	86.29%	62.25%	100.00%	-
EY	7.24	12.04	12.34	10.51	6.02	8.34	5.19	5.70%
YoY %	-39.87%	-2.43%	17.41%	74.58%	-27.82%	60.69%	-	-
Horiz. %	139.50%	231.98%	237.76%	202.50%	115.99%	160.69%	100.00%	-
DY	4.90	8.97	8.88	3.39	0.00	2.58	2.86	9.38%
YoY %	-45.37%	1.01%	161.95%	0.00%	0.00%	-9.79%	-	-
Horiz. %	171.33%	313.64%	310.49%	118.53%	0.00%	90.21%	100.00%	-
P/NAPS	2.01	1.34	1.50	1.72	1.96	1.61	2.96	-6.24%
YoY %	50.00%	-10.67%	-12.79%	-12.24%	21.74%	-45.61%	-	-
Horiz. %	67.91%	45.27%	50.68%	58.11%	66.22%	54.39%	100.00%	-

	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	30/04/00	CAGR
Price Multiplier on Announcement Date
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	2.64	1.98	1.19	1.29	1.44	1.13	1.67	7.92%
YoY %	33.33%	66.39%	-7.75%	-10.42%	27.43%	-32.34%	-	-
Horiz. %	158.08%	118.56%	71.26%	77.25%	86.23%	67.66%	100.00%	-
P/EPS	12.66	13.69	8.10	9.51	16.62	11.99	15.96	-3.78%
YoY %	-7.52%	69.01%	-14.83%	-42.78%	38.62%	-24.87%	-	-
Horiz. %	79.32%	85.78%	50.75%	59.59%	104.14%	75.13%	100.00%	-
EY	7.90	7.31	12.34	10.51	6.02	8.34	6.27	3.92%
YoY %	8.07%	-40.76%	17.41%	74.58%	-27.82%	33.01%	-	-
Horiz. %	126.00%	116.59%	196.81%	167.62%	96.01%	133.01%	100.00%	-
DY	5.34	5.44	8.88	3.39	0.00	2.58	3.45	7.54%
YoY %	-1.84%	-38.74%	161.95%	0.00%	0.00%	-25.22%	-	-
Horiz. %	154.78%	157.68%	257.39%	98.26%	0.00%	74.78%	100.00%	-
P/NAPS	1.84	2.21	1.50	1.72	1.96	1.61	2.45	-4.65%
YoY %	-16.74%	47.33%	-12.79%	-12.24%	21.74%	-34.29%	-	-
Horiz. %	75.10%	90.20%	61.22%	70.20%	80.00%	65.71%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos