[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 7.03%
YoY- -8.78%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 126,536 123,480 126,367 125,670 124,482 118,676 105,462 12.90%
PBT 5,382 5,428 9,326 14,317 13,358 11,836 13,231 -45.07%
Tax -2,836 -2,168 -3,783 -4,725 -4,396 -3,952 -3,594 -14.59%
NP 2,546 3,260 5,543 9,592 8,962 7,884 9,637 -58.79%
-
NP to SH 2,546 3,260 5,543 9,592 8,962 7,884 9,637 -58.79%
-
Tax Rate 52.69% 39.94% 40.56% 33.00% 32.91% 33.39% 27.16% -
Total Cost 123,990 120,220 120,824 116,078 115,520 110,792 95,825 18.72%
-
Net Worth 138,615 133,831 128,189 110,676 108,257 105,251 103,321 21.61%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 3,165 - - - 3,142 -
Div Payout % - - 57.10% - - - 32.61% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 138,615 133,831 128,189 110,676 108,257 105,251 103,321 21.61%
NOSH 70,722 42,894 39,564 39,527 39,654 39,420 39,285 47.93%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.01% 2.64% 4.39% 7.63% 7.20% 6.64% 9.14% -
ROE 1.84% 2.44% 4.32% 8.67% 8.28% 7.49% 9.33% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 178.92 287.87 319.39 317.93 313.91 301.06 268.45 -23.68%
EPS 3.60 7.60 8.40 24.27 22.66 20.00 24.43 -72.06%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.96 3.12 3.24 2.80 2.73 2.67 2.63 -17.78%
Adjusted Per Share Value based on latest NOSH - 39,318
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 23.97 23.39 23.94 23.81 23.58 22.48 19.98 12.89%
EPS 0.48 0.62 1.05 1.82 1.70 1.49 1.83 -58.99%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.60 -
NAPS 0.2626 0.2536 0.2429 0.2097 0.2051 0.1994 0.1957 21.63%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.38 1.87 2.66 3.04 3.42 3.86 5.10 -
P/RPS 0.77 0.65 0.83 0.96 1.09 1.28 1.90 -45.20%
P/EPS 38.33 24.61 18.99 12.53 15.13 19.30 20.79 50.30%
EY 2.61 4.06 5.27 7.98 6.61 5.18 4.81 -33.44%
DY 0.00 0.00 3.01 0.00 0.00 0.00 1.57 -
P/NAPS 0.70 0.60 0.82 1.09 1.25 1.45 1.94 -49.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 30/08/01 30/05/01 27/02/01 28/11/00 30/08/00 30/05/00 -
Price 1.57 2.58 2.07 3.00 3.44 3.82 4.38 -
P/RPS 0.88 0.90 0.65 0.94 1.10 1.27 1.63 -33.67%
P/EPS 43.61 33.95 14.78 12.36 15.22 19.10 17.86 81.23%
EY 2.29 2.95 6.77 8.09 6.57 5.24 5.60 -44.87%
DY 0.00 0.00 3.86 0.00 0.00 0.00 1.83 -
P/NAPS 0.80 0.83 0.64 1.07 1.26 1.43 1.67 -38.74%

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