[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 56.74%
YoY- -58.4%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 158,422 146,764 131,698 130,906 126,536 123,480 126,367 16.25%
PBT 10,934 8,888 6,928 7,217 5,382 5,428 9,326 11.17%
Tax -5,140 -3,900 -3,353 -3,226 -2,836 -2,168 -3,783 22.65%
NP 5,794 4,988 3,575 3,990 2,546 3,260 5,543 2.99%
-
NP to SH 5,794 4,988 3,575 3,990 2,546 3,260 5,543 2.99%
-
Tax Rate 47.01% 43.88% 48.40% 44.70% 52.69% 39.94% 40.56% -
Total Cost 152,628 141,776 128,123 126,916 123,990 120,220 120,824 16.84%
-
Net Worth 137,784 133,706 132,000 75,612 138,615 133,831 128,189 4.92%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 2,062 - - - 3,165 -
Div Payout % - - 57.69% - - - 57.10% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 137,784 133,706 132,000 75,612 138,615 133,831 128,189 4.92%
NOSH 70,658 69,277 68,750 39,381 70,722 42,894 39,564 47.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.66% 3.40% 2.71% 3.05% 2.01% 2.64% 4.39% -
ROE 4.21% 3.73% 2.71% 5.28% 1.84% 2.44% 4.32% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 224.21 211.85 191.56 332.41 178.92 287.87 319.39 -20.99%
EPS 8.20 7.20 5.20 10.13 3.60 7.60 8.40 -1.59%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 8.00 -
NAPS 1.95 1.93 1.92 1.92 1.96 3.12 3.24 -28.69%
Adjusted Per Share Value based on latest NOSH - 71,666
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 30.01 27.81 24.95 24.80 23.97 23.39 23.94 16.24%
EPS 1.10 0.95 0.68 0.76 0.48 0.62 1.05 3.14%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.60 -
NAPS 0.261 0.2533 0.2501 0.1433 0.2626 0.2536 0.2429 4.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.60 1.78 1.76 1.62 1.38 1.87 2.66 -
P/RPS 0.71 0.84 0.92 0.49 0.77 0.65 0.83 -9.87%
P/EPS 19.51 24.72 33.85 15.99 38.33 24.61 18.99 1.81%
EY 5.13 4.04 2.95 6.26 2.61 4.06 5.27 -1.77%
DY 0.00 0.00 1.70 0.00 0.00 0.00 3.01 -
P/NAPS 0.82 0.92 0.92 0.84 0.70 0.60 0.82 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 28/05/02 26/02/02 27/11/01 30/08/01 30/05/01 -
Price 1.50 1.69 1.90 1.70 1.57 2.58 2.07 -
P/RPS 0.67 0.80 0.99 0.51 0.88 0.90 0.65 2.03%
P/EPS 18.29 23.47 36.54 16.78 43.61 33.95 14.78 15.24%
EY 5.47 4.26 2.74 5.96 2.29 2.95 6.77 -13.23%
DY 0.00 0.00 1.58 0.00 0.00 0.00 3.86 -
P/NAPS 0.77 0.88 0.99 0.89 0.80 0.83 0.64 13.10%

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