[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 16.16%
YoY- 127.57%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 167,536 163,228 164,738 158,422 146,764 131,698 130,906 17.93%
PBT 10,044 8,201 10,378 10,934 8,888 6,928 7,217 24.72%
Tax -3,176 -2,686 -5,105 -5,140 -3,900 -3,353 -3,226 -1.03%
NP 6,868 5,515 5,273 5,794 4,988 3,575 3,990 43.77%
-
NP to SH 6,816 5,515 5,273 5,794 4,988 3,575 3,990 43.04%
-
Tax Rate 31.62% 32.75% 49.19% 47.01% 43.88% 48.40% 44.70% -
Total Cost 160,668 157,713 159,465 152,628 141,776 128,123 126,916 17.07%
-
Net Worth 140,579 132,432 137,718 137,784 133,706 132,000 75,612 51.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 2,136 - - - 2,062 - -
Div Payout % - 38.73% - - - 57.69% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 140,579 132,432 137,718 137,784 133,706 132,000 75,612 51.37%
NOSH 70,999 71,200 70,624 70,658 69,277 68,750 39,381 48.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.10% 3.38% 3.20% 3.66% 3.40% 2.71% 3.05% -
ROE 4.85% 4.16% 3.83% 4.21% 3.73% 2.71% 5.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 235.97 229.25 233.26 224.21 211.85 191.56 332.41 -20.47%
EPS 9.60 7.80 7.47 8.20 7.20 5.20 10.13 -3.52%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.98 1.86 1.95 1.95 1.93 1.92 1.92 2.07%
Adjusted Per Share Value based on latest NOSH - 71,739
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.74 30.92 31.21 30.01 27.81 24.95 24.80 17.93%
EPS 1.29 1.04 1.00 1.10 0.95 0.68 0.76 42.43%
DPS 0.00 0.40 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.2663 0.2509 0.2609 0.261 0.2533 0.2501 0.1433 51.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.50 1.29 1.50 1.60 1.78 1.76 1.62 -
P/RPS 0.64 0.56 0.64 0.71 0.84 0.92 0.49 19.54%
P/EPS 15.63 16.65 20.09 19.51 24.72 33.85 15.99 -1.51%
EY 6.40 6.00 4.98 5.13 4.04 2.95 6.26 1.48%
DY 0.00 2.33 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.76 0.69 0.77 0.82 0.92 0.92 0.84 -6.47%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 26/11/02 28/08/02 28/05/02 26/02/02 -
Price 1.58 1.30 1.43 1.50 1.69 1.90 1.70 -
P/RPS 0.67 0.57 0.61 0.67 0.80 0.99 0.51 20.01%
P/EPS 16.46 16.78 19.15 18.29 23.47 36.54 16.78 -1.27%
EY 6.08 5.96 5.22 5.47 4.26 2.74 5.96 1.34%
DY 0.00 2.31 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 0.80 0.70 0.73 0.77 0.88 0.99 0.89 -6.87%

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