[TANJONG] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 28.72%
YoY- 100.26%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 1,965,293 2,952,027 2,677,171 2,455,522 2,098,842 2,092,674 1,892,953 0.62%
PBT 501,167 538,666 587,961 521,368 311,587 334,675 263,283 11.31%
Tax -129,635 -138,738 -182,480 -198,248 -150,236 -131,536 -75,384 9.44%
NP 371,532 399,928 405,481 323,120 161,351 203,139 187,899 12.02%
-
NP to SH 374,494 399,928 405,481 323,120 161,351 203,139 187,899 12.16%
-
Tax Rate 25.87% 25.76% 31.04% 38.02% 48.22% 39.30% 28.63% -
Total Cost 1,593,761 2,552,099 2,271,690 2,132,402 1,937,491 1,889,535 1,705,054 -1.11%
-
Net Worth 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 141,879,367 127,131,248 -47.05%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 282,279 281,035 259,498 107,990 - 60,400 60,166 29.35%
Div Payout % 75.38% 70.27% 64.00% 33.42% - 29.73% 32.02% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 141,879,367 127,131,248 -47.05%
NOSH 403,277 402,983 394,630 385,679 380,823 379,458 375,572 1.19%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 18.90% 13.55% 15.15% 13.16% 7.69% 9.71% 9.93% -
ROE 13.42% 16.99% 19.24% 18.33% 10.67% 0.14% 0.15% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 487.33 732.54 678.40 636.67 551.13 551.49 504.02 -0.55%
EPS 92.86 99.24 102.75 83.78 42.37 53.53 50.03 10.84%
DPS 70.00 70.00 66.00 28.00 0.00 16.00 16.00 27.85%
NAPS 6.92 5.84 5.34 4.57 3.97 373.90 338.50 -47.67%
Adjusted Per Share Value based on latest NOSH - 385,679
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 487.34 732.02 663.86 608.90 520.45 518.92 469.40 0.62%
EPS 92.86 99.17 100.55 80.12 40.01 50.37 46.59 12.17%
DPS 70.00 69.69 64.35 26.78 0.00 14.98 14.92 29.35%
NAPS 6.9201 5.8358 5.2256 4.3706 3.749 351.8206 315.2495 -47.05%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 14.80 8.25 8.25 8.25 8.25 7.85 9.60 -
P/RPS 3.04 1.13 1.22 1.30 1.50 1.42 1.90 8.14%
P/EPS 15.94 8.31 8.03 9.85 19.47 14.66 19.19 -3.04%
EY 6.27 12.03 12.45 10.16 5.14 6.82 5.21 3.13%
DY 4.73 8.48 8.00 3.39 0.00 2.04 1.67 18.92%
P/NAPS 2.14 1.41 1.54 1.81 2.08 0.02 0.03 103.51%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 22/03/05 25/03/04 27/03/03 26/03/02 22/03/01 - -
Price 14.80 8.25 8.25 8.25 8.25 6.70 0.00 -
P/RPS 3.04 1.13 1.22 1.30 1.50 1.21 0.00 -
P/EPS 15.94 8.31 8.03 9.85 19.47 12.52 0.00 -
EY 6.27 12.03 12.45 10.16 5.14 7.99 0.00 -
DY 4.73 8.48 8.00 3.39 0.00 2.39 0.00 -
P/NAPS 2.14 1.41 1.54 1.81 2.08 0.02 0.00 -

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