[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 39.52%
YoY- 53.01%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 163,228 164,738 158,422 146,764 131,698 130,906 126,536 18.51%
PBT 8,201 10,378 10,934 8,888 6,928 7,217 5,382 32.45%
Tax -2,686 -5,105 -5,140 -3,900 -3,353 -3,226 -2,836 -3.56%
NP 5,515 5,273 5,794 4,988 3,575 3,990 2,546 67.49%
-
NP to SH 5,515 5,273 5,794 4,988 3,575 3,990 2,546 67.49%
-
Tax Rate 32.75% 49.19% 47.01% 43.88% 48.40% 44.70% 52.69% -
Total Cost 157,713 159,465 152,628 141,776 128,123 126,916 123,990 17.41%
-
Net Worth 132,432 137,718 137,784 133,706 132,000 75,612 138,615 -2.99%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,136 - - - 2,062 - - -
Div Payout % 38.73% - - - 57.69% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,432 137,718 137,784 133,706 132,000 75,612 138,615 -2.99%
NOSH 71,200 70,624 70,658 69,277 68,750 39,381 70,722 0.45%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.38% 3.20% 3.66% 3.40% 2.71% 3.05% 2.01% -
ROE 4.16% 3.83% 4.21% 3.73% 2.71% 5.28% 1.84% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 229.25 233.26 224.21 211.85 191.56 332.41 178.92 17.98%
EPS 7.80 7.47 8.20 7.20 5.20 10.13 3.60 67.51%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.86 1.95 1.95 1.93 1.92 1.92 1.96 -3.43%
Adjusted Per Share Value based on latest NOSH - 69,277
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 30.92 31.21 30.01 27.81 24.95 24.80 23.97 18.51%
EPS 1.04 1.00 1.10 0.95 0.68 0.76 0.48 67.51%
DPS 0.40 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.2509 0.2609 0.261 0.2533 0.2501 0.1433 0.2626 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.29 1.50 1.60 1.78 1.76 1.62 1.38 -
P/RPS 0.56 0.64 0.71 0.84 0.92 0.49 0.77 -19.14%
P/EPS 16.65 20.09 19.51 24.72 33.85 15.99 38.33 -42.67%
EY 6.00 4.98 5.13 4.04 2.95 6.26 2.61 74.27%
DY 2.33 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.69 0.77 0.82 0.92 0.92 0.84 0.70 -0.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 26/11/02 28/08/02 28/05/02 26/02/02 27/11/01 -
Price 1.30 1.43 1.50 1.69 1.90 1.70 1.57 -
P/RPS 0.57 0.61 0.67 0.80 0.99 0.51 0.88 -25.15%
P/EPS 16.78 19.15 18.29 23.47 36.54 16.78 43.61 -47.12%
EY 5.96 5.22 5.47 4.26 2.74 5.96 2.29 89.31%
DY 2.31 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 0.70 0.73 0.77 0.88 0.99 0.89 0.80 -8.52%

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