[TANJONG] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 0.18%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 2,932,967 2,482,452 2,000,774 2,765,997 2,758,092 2,469,215 2,200,104 4.90%
PBT 887,350 689,668 529,968 544,639 588,147 529,259 351,460 16.67%
Tax -191,789 -167,596 -114,462 -143,975 -183,271 -193,458 -161,301 2.92%
NP 695,561 522,072 415,506 400,664 404,876 335,801 190,159 24.10%
-
NP to SH 644,145 493,818 417,398 400,664 404,876 335,801 190,159 22.52%
-
Tax Rate 21.61% 24.30% 21.60% 26.43% 31.16% 36.55% 45.89% -
Total Cost 2,237,406 1,960,380 1,585,268 2,365,333 2,353,216 2,133,414 2,009,945 1.80%
-
Net Worth 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 15.14%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 377,036 338,725 282,277 297,619 291,308 107,990 - -
Div Payout % 58.53% 68.59% 67.63% 74.28% 71.95% 32.16% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 3,754,018 3,402,909 2,867,233 2,484,237 2,190,951 1,854,887 1,609,390 15.14%
NOSH 403,224 403,188 403,267 403,285 397,631 387,241 383,188 0.85%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 23.72% 21.03% 20.77% 14.49% 14.68% 13.60% 8.64% -
ROE 17.16% 14.51% 14.56% 16.13% 18.48% 18.10% 11.82% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 727.38 615.71 496.14 685.87 693.63 637.64 574.16 4.01%
EPS 159.75 122.48 103.50 99.35 101.82 86.72 49.63 21.48%
DPS 93.50 84.00 70.00 74.00 73.26 28.00 0.00 -
NAPS 9.31 8.44 7.11 6.16 5.51 4.79 4.20 14.17%
Adjusted Per Share Value based on latest NOSH - 403,285
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 727.29 615.58 496.14 685.89 683.93 612.30 545.56 4.90%
EPS 159.73 122.45 103.50 99.35 100.40 83.27 47.15 22.52%
DPS 93.49 83.99 70.00 73.80 72.24 26.78 0.00 -
NAPS 9.3089 8.4383 7.1099 6.1602 5.4329 4.5996 3.9908 15.14%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 16.10 16.80 14.30 8.25 8.25 8.25 8.25 -
P/RPS 2.21 2.73 2.88 1.20 1.19 1.29 1.44 7.39%
P/EPS 10.08 13.72 13.82 8.30 8.10 9.51 16.62 -7.98%
EY 9.92 7.29 7.24 12.04 12.34 10.51 6.02 8.67%
DY 5.81 5.00 4.90 8.97 8.88 3.39 0.00 -
P/NAPS 1.73 1.99 2.01 1.34 1.50 1.72 1.96 -2.05%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 20/06/08 25/06/07 21/06/06 20/06/05 18/06/04 20/06/03 25/06/02 -
Price 14.20 19.10 13.10 13.60 8.25 8.25 8.25 -
P/RPS 1.95 3.10 2.64 1.98 1.19 1.29 1.44 5.17%
P/EPS 8.89 15.59 12.66 13.69 8.10 9.51 16.62 -9.89%
EY 11.25 6.41 7.90 7.31 12.34 10.51 6.02 10.97%
DY 6.58 4.40 5.34 5.44 8.88 3.39 0.00 -
P/NAPS 1.53 2.26 1.84 2.21 1.50 1.72 1.96 -4.04%

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