[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -0.42%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 173,686 167,348 164,492 168,440 167,424 167,536 163,228 4.21%
PBT 8,486 10,876 6,222 8,193 8,394 10,044 8,201 2.29%
Tax -2,730 -2,736 -1,799 -2,412 -2,554 -3,176 -2,686 1.08%
NP 5,756 8,140 4,423 5,781 5,840 6,868 5,515 2.88%
-
NP to SH 5,756 8,140 4,423 5,781 5,806 6,816 5,515 2.88%
-
Tax Rate 32.17% 25.16% 28.91% 29.44% 30.43% 31.62% 32.75% -
Total Cost 167,930 159,208 160,069 162,658 161,584 160,668 157,713 4.26%
-
Net Worth 140,210 138,952 136,315 144,533 145,150 140,579 132,432 3.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 2,175 - - - 2,136 -
Div Payout % - - 49.18% - - - 38.73% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 140,210 138,952 136,315 144,533 145,150 140,579 132,432 3.86%
NOSH 73,794 72,750 72,508 72,266 72,575 70,999 71,200 2.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.31% 4.86% 2.69% 3.43% 3.49% 4.10% 3.38% -
ROE 4.11% 5.86% 3.24% 4.00% 4.00% 4.85% 4.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 235.36 230.03 226.86 233.08 230.69 235.97 229.25 1.76%
EPS 7.80 11.20 6.10 8.00 8.00 9.60 7.80 0.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.90 1.91 1.88 2.00 2.00 1.98 1.86 1.42%
Adjusted Per Share Value based on latest NOSH - 71,650
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.83 32.59 32.04 32.81 32.61 32.63 31.79 4.22%
EPS 1.12 1.59 0.86 1.13 1.13 1.33 1.07 3.08%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.42 -
NAPS 0.2731 0.2706 0.2655 0.2815 0.2827 0.2738 0.2579 3.88%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.42 1.39 1.70 1.79 1.50 1.50 1.29 -
P/RPS 0.60 0.60 0.75 0.77 0.65 0.64 0.56 4.69%
P/EPS 18.21 12.42 27.87 22.38 18.75 15.63 16.65 6.13%
EY 5.49 8.05 3.59 4.47 5.33 6.40 6.00 -5.73%
DY 0.00 0.00 1.76 0.00 0.00 0.00 2.33 -
P/NAPS 0.75 0.73 0.90 0.90 0.75 0.76 0.69 5.70%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 29/06/04 27/02/04 28/11/03 28/08/03 28/05/03 -
Price 1.28 1.30 1.38 1.73 1.82 1.58 1.30 -
P/RPS 0.54 0.57 0.61 0.74 0.79 0.67 0.57 -3.53%
P/EPS 16.41 11.62 22.62 21.63 22.75 16.46 16.78 -1.47%
EY 6.09 8.61 4.42 4.62 4.40 6.08 5.96 1.44%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.31 -
P/NAPS 0.67 0.68 0.73 0.87 0.91 0.80 0.70 -2.87%

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