[TANJONG] YoY TTM Result on 31-Jan-2005 [#4]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
22-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 6.02%
YoY- -1.37%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 2,721,635 2,437,339 1,965,293 2,952,027 2,677,171 2,455,522 2,098,842 4.42%
PBT 773,477 688,246 501,167 538,666 587,961 521,368 311,587 16.35%
Tax -195,258 -151,457 -129,635 -138,738 -182,480 -198,248 -150,236 4.46%
NP 578,219 536,789 371,532 399,928 405,481 323,120 161,351 23.69%
-
NP to SH 554,458 509,527 374,494 399,928 405,481 323,120 161,351 22.83%
-
Tax Rate 25.24% 22.01% 25.87% 25.76% 31.04% 38.02% 48.22% -
Total Cost 2,143,416 1,900,550 1,593,761 2,552,099 2,271,690 2,132,402 1,937,491 1.69%
-
Net Worth 3,677,571 3,330,740 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 15.96%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 362,918 330,670 282,279 281,035 259,498 107,990 - -
Div Payout % 65.45% 64.90% 75.38% 70.27% 64.00% 33.42% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 3,677,571 3,330,740 2,790,678 2,353,425 2,107,325 1,762,557 1,511,869 15.96%
NOSH 403,242 403,237 403,277 402,983 394,630 385,679 380,823 0.95%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 21.25% 22.02% 18.90% 13.55% 15.15% 13.16% 7.69% -
ROE 15.08% 15.30% 13.42% 16.99% 19.24% 18.33% 10.67% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 674.94 604.44 487.33 732.54 678.40 636.67 551.13 3.43%
EPS 137.50 126.36 92.86 99.24 102.75 83.78 42.37 21.66%
DPS 90.00 82.00 70.00 70.00 66.00 28.00 0.00 -
NAPS 9.12 8.26 6.92 5.84 5.34 4.57 3.97 14.86%
Adjusted Per Share Value based on latest NOSH - 402,983
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 674.89 604.39 487.34 732.02 663.86 608.90 520.45 4.42%
EPS 137.49 126.35 92.86 99.17 100.55 80.12 40.01 22.83%
DPS 89.99 82.00 70.00 69.69 64.35 26.78 0.00 -
NAPS 9.1193 8.2593 6.9201 5.8358 5.2256 4.3706 3.749 15.96%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 16.10 14.80 14.80 8.25 8.25 8.25 8.25 -
P/RPS 2.39 2.45 3.04 1.13 1.22 1.30 1.50 8.06%
P/EPS 11.71 11.71 15.94 8.31 8.03 9.85 19.47 -8.12%
EY 8.54 8.54 6.27 12.03 12.45 10.16 5.14 8.82%
DY 5.59 5.54 4.73 8.48 8.00 3.39 0.00 -
P/NAPS 1.77 1.79 2.14 1.41 1.54 1.81 2.08 -2.65%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 22/03/07 28/03/06 22/03/05 25/03/04 27/03/03 26/03/02 -
Price 16.70 15.10 14.80 8.25 8.25 8.25 8.25 -
P/RPS 2.47 2.50 3.04 1.13 1.22 1.30 1.50 8.66%
P/EPS 12.15 11.95 15.94 8.31 8.03 9.85 19.47 -7.55%
EY 8.23 8.37 6.27 12.03 12.45 10.16 5.14 8.15%
DY 5.39 5.43 4.73 8.48 8.00 3.39 0.00 -
P/NAPS 1.83 1.83 2.14 1.41 1.54 1.81 2.08 -2.11%

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