[TANJONG] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[TANJONG] TANJONG PUBLIC LIMITED COMPANY
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -3.69%
YoY- -5.13%
Quarter Report
Latest QR
Upcoming QR
TANJONG's Result
TANJONG's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 2,554,051 2,295,524 2,250,162 2,928,051 2,541,283 2,365,658 2,141,827 2.97%
PBT 779,519 567,049 522,538 554,569 576,688 444,837 358,815 13.79%
Tax -194,425 -115,998 -128,892 -177,365 -179,068 -193,806 -145,122 4.99%
NP 585,094 451,051 393,646 377,204 397,620 251,031 213,693 18.26%
-
NP to SH 557,804 444,574 397,381 377,204 397,620 251,031 213,693 17.33%
-
Tax Rate 24.94% 20.46% 24.67% 31.98% 31.05% 43.57% 40.44% -
Total Cost 1,968,957 1,844,473 1,856,516 2,550,847 2,143,663 2,114,627 1,928,134 0.34%
-
Net Worth 3,504,132 2,972,118 2,532,044 2,368,196 2,057,997 1,766,437 1,553,887 14.50%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 354,851 282,296 298,299 325,216 170,173 - - -
Div Payout % 63.62% 63.50% 75.07% 86.22% 42.80% - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 3,504,132 2,972,118 2,532,044 2,368,196 2,057,997 1,766,437 1,553,887 14.50%
NOSH 403,237 403,272 403,191 402,070 390,511 386,529 380,854 0.95%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 22.91% 19.65% 17.49% 12.88% 15.65% 10.61% 9.98% -
ROE 15.92% 14.96% 15.69% 15.93% 19.32% 14.21% 13.75% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 633.39 569.22 558.09 728.24 650.76 612.03 562.37 2.00%
EPS 138.33 110.24 98.56 93.82 101.82 64.94 56.11 16.22%
DPS 88.00 70.00 74.00 82.00 44.00 0.00 0.00 -
NAPS 8.69 7.37 6.28 5.89 5.27 4.57 4.08 13.42%
Adjusted Per Share Value based on latest NOSH - 402,070
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 633.33 569.22 557.98 726.07 630.17 586.62 531.11 2.97%
EPS 138.32 110.24 98.54 93.54 98.60 62.25 52.99 17.33%
DPS 87.99 70.00 73.97 80.64 42.20 0.00 0.00 -
NAPS 8.6893 7.37 6.2788 5.8725 5.1033 4.3803 3.8532 14.50%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 17.50 12.10 14.70 8.25 8.25 8.25 8.35 -
P/RPS 2.76 2.13 2.63 1.13 1.27 1.35 1.48 10.93%
P/EPS 12.65 10.98 14.91 8.79 8.10 12.70 14.88 -2.66%
EY 7.90 9.11 6.70 11.37 12.34 7.87 6.72 2.73%
DY 5.03 5.79 5.03 9.94 5.33 0.00 0.00 -
P/NAPS 2.01 1.64 2.34 1.40 1.57 1.81 2.05 -0.32%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 11/12/07 15/12/06 13/12/05 14/12/04 17/12/03 12/12/02 12/12/01 -
Price 17.90 13.00 15.00 8.25 8.25 8.25 8.25 -
P/RPS 2.83 2.28 2.69 1.13 1.27 1.35 1.47 11.52%
P/EPS 12.94 11.79 15.22 8.79 8.10 12.70 14.70 -2.10%
EY 7.73 8.48 6.57 11.37 12.34 7.87 6.80 2.15%
DY 4.92 5.38 4.93 9.94 5.33 0.00 0.00 -
P/NAPS 2.06 1.76 2.39 1.40 1.57 1.81 2.02 0.32%

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