[TANJONG] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -3.26%
YoY- 7.03%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 2,531,009 2,091,769 2,533,441 2,851,877 2,477,303 2,313,823 2,107,633 3.09%
PBT 748,157 476,470 562,625 573,495 554,128 409,350 317,390 15.35%
Tax -184,408 -95,533 -144,221 -181,823 -188,196 -180,131 -129,561 6.05%
NP 563,749 380,937 418,404 391,672 365,932 229,219 187,829 20.09%
-
NP to SH 535,236 378,420 420,848 391,672 365,932 229,219 187,829 19.05%
-
Tax Rate 24.65% 20.05% 25.63% 31.70% 33.96% 44.00% 40.82% -
Total Cost 1,967,260 1,710,832 2,115,037 2,460,205 2,111,371 2,084,604 1,919,804 0.40%
-
Net Worth 3,452,265 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 1,483,660 15.10%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 346,790 282,286 298,164 276,968 170,173 - 30,235 50.14%
Div Payout % 64.79% 74.60% 70.85% 70.71% 46.50% - 16.10% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 3,452,265 2,928,014 2,487,946 2,268,528 1,919,909 1,662,814 1,483,660 15.10%
NOSH 403,302 403,307 403,232 398,686 388,645 385,803 381,403 0.93%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 22.27% 18.21% 16.52% 13.73% 14.77% 9.91% 8.91% -
ROE 15.50% 12.92% 16.92% 17.27% 19.06% 13.79% 12.66% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 627.57 518.65 628.28 715.32 637.42 599.74 552.60 2.14%
EPS 132.71 93.83 104.37 98.24 94.16 59.41 49.25 17.95%
DPS 86.00 70.00 74.00 69.47 44.00 0.00 8.00 48.53%
NAPS 8.56 7.26 6.17 5.69 4.94 4.31 3.89 14.04%
Adjusted Per Share Value based on latest NOSH - 398,686
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 627.62 518.70 628.22 707.18 614.30 573.76 522.63 3.09%
EPS 132.72 93.84 104.36 97.12 90.74 56.84 46.58 19.05%
DPS 85.99 70.00 73.94 68.68 42.20 0.00 7.50 50.13%
NAPS 8.5606 7.2606 6.1694 5.6253 4.7608 4.1233 3.6791 15.10%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 17.70 13.80 14.00 8.25 8.25 8.25 6.80 -
P/RPS 2.82 2.66 2.23 1.15 1.29 1.38 1.23 14.82%
P/EPS 13.34 14.71 13.41 8.40 8.76 13.89 13.81 -0.57%
EY 7.50 6.80 7.45 11.91 11.41 7.20 7.24 0.58%
DY 4.86 5.07 5.29 8.42 5.33 0.00 1.18 26.59%
P/NAPS 2.07 1.90 2.27 1.45 1.67 1.91 1.75 2.83%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 18/09/02 19/09/01 -
Price 18.40 12.70 14.50 8.25 8.25 8.25 8.00 -
P/RPS 2.93 2.45 2.31 1.15 1.29 1.38 1.45 12.43%
P/EPS 13.86 13.54 13.89 8.40 8.76 13.89 16.24 -2.60%
EY 7.21 7.39 7.20 11.91 11.41 7.20 6.16 2.65%
DY 4.67 5.51 5.10 8.42 5.33 0.00 1.00 29.27%
P/NAPS 2.15 1.75 2.35 1.45 1.67 1.91 2.06 0.71%

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