[TANJONG] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
19-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 8.97%
YoY- 59.64%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 2,091,769 2,533,441 2,851,877 2,477,303 2,313,823 2,107,633 2,010,826 0.65%
PBT 476,470 562,625 573,495 554,128 409,350 317,390 323,460 6.66%
Tax -95,533 -144,221 -181,823 -188,196 -180,131 -129,561 -112,484 -2.68%
NP 380,937 418,404 391,672 365,932 229,219 187,829 210,976 10.34%
-
NP to SH 378,420 420,848 391,672 365,932 229,219 187,829 210,976 10.22%
-
Tax Rate 20.05% 25.63% 31.70% 33.96% 44.00% 40.82% 34.78% -
Total Cost 1,710,832 2,115,037 2,460,205 2,111,371 2,084,604 1,919,804 1,799,850 -0.84%
-
Net Worth 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 1,483,660 1,363,101 13.58%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 282,286 298,164 276,968 170,173 - 30,235 112,791 16.51%
Div Payout % 74.60% 70.85% 70.71% 46.50% - 16.10% 53.46% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 1,483,660 1,363,101 13.58%
NOSH 403,307 403,232 398,686 388,645 385,803 381,403 377,068 1.12%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 18.21% 16.52% 13.73% 14.77% 9.91% 8.91% 10.49% -
ROE 12.92% 16.92% 17.27% 19.06% 13.79% 12.66% 15.48% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 518.65 628.28 715.32 637.42 599.74 552.60 533.28 -0.46%
EPS 93.83 104.37 98.24 94.16 59.41 49.25 55.95 8.99%
DPS 70.00 74.00 69.47 44.00 0.00 8.00 30.00 15.15%
NAPS 7.26 6.17 5.69 4.94 4.31 3.89 3.615 12.31%
Adjusted Per Share Value based on latest NOSH - 388,645
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 518.70 628.22 707.18 614.30 573.76 522.63 498.63 0.65%
EPS 93.84 104.36 97.12 90.74 56.84 46.58 52.32 10.22%
DPS 70.00 73.94 68.68 42.20 0.00 7.50 27.97 16.51%
NAPS 7.2606 6.1694 5.6253 4.7608 4.1233 3.6791 3.3801 13.58%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 13.80 14.00 8.25 8.25 8.25 6.80 9.05 -
P/RPS 2.66 2.23 1.15 1.29 1.38 1.23 1.70 7.74%
P/EPS 14.71 13.41 8.40 8.76 13.89 13.81 16.17 -1.56%
EY 6.80 7.45 11.91 11.41 7.20 7.24 6.18 1.60%
DY 5.07 5.29 8.42 5.33 0.00 1.18 3.31 7.36%
P/NAPS 1.90 2.27 1.45 1.67 1.91 1.75 2.50 -4.46%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 19/09/01 21/09/00 -
Price 12.70 14.50 8.25 8.25 8.25 8.00 8.25 -
P/RPS 2.45 2.31 1.15 1.29 1.38 1.45 1.55 7.92%
P/EPS 13.54 13.89 8.40 8.76 13.89 16.24 14.74 -1.40%
EY 7.39 7.20 11.91 11.41 7.20 6.16 6.78 1.44%
DY 5.51 5.10 8.42 5.33 0.00 1.00 3.64 7.15%
P/NAPS 1.75 2.35 1.45 1.67 1.91 2.06 2.28 -4.31%

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