[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -69.1%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 164,492 126,330 83,712 41,884 163,228 123,554 79,211 62.69%
PBT 6,222 6,145 4,197 2,511 8,201 7,784 5,467 8.99%
Tax -1,799 -1,809 -1,277 -794 -2,686 -3,829 -2,570 -21.14%
NP 4,423 4,336 2,920 1,717 5,515 3,955 2,897 32.55%
-
NP to SH 4,423 4,336 2,903 1,704 5,515 3,955 2,897 32.55%
-
Tax Rate 28.91% 29.44% 30.43% 31.62% 32.75% 49.19% 47.01% -
Total Cost 160,069 121,994 80,792 40,167 157,713 119,599 76,314 63.78%
-
Net Worth 136,315 144,533 145,150 140,579 132,432 137,718 137,784 -0.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,175 - - - 2,136 - - -
Div Payout % 49.18% - - - 38.73% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 136,315 144,533 145,150 140,579 132,432 137,718 137,784 -0.71%
NOSH 72,508 72,266 72,575 70,999 71,200 70,625 70,658 1.73%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.69% 3.43% 3.49% 4.10% 3.38% 3.20% 3.66% -
ROE 3.24% 3.00% 2.00% 1.21% 4.16% 2.87% 2.10% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 226.86 174.81 115.35 58.99 229.25 174.94 112.10 59.92%
EPS 6.10 6.00 4.00 2.40 7.80 5.60 4.10 30.29%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.88 2.00 2.00 1.98 1.86 1.95 1.95 -2.40%
Adjusted Per Share Value based on latest NOSH - 70,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.16 23.93 15.86 7.94 30.92 23.41 15.01 62.66%
EPS 0.84 0.82 0.55 0.32 1.04 0.75 0.55 32.58%
DPS 0.41 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.2583 0.2738 0.275 0.2663 0.2509 0.2609 0.261 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.70 1.79 1.50 1.50 1.29 1.50 1.60 -
P/RPS 0.75 1.02 1.30 2.54 0.56 0.86 1.43 -34.93%
P/EPS 27.87 29.83 37.50 62.50 16.65 26.79 39.02 -20.08%
EY 3.59 3.35 2.67 1.60 6.00 3.73 2.56 25.26%
DY 1.76 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.90 0.90 0.75 0.76 0.69 0.77 0.82 6.39%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/06/04 27/02/04 28/11/03 28/08/03 28/05/03 27/02/03 26/11/02 -
Price 1.38 1.73 1.82 1.58 1.30 1.43 1.50 -
P/RPS 0.61 0.99 1.58 2.68 0.57 0.82 1.34 -40.79%
P/EPS 22.62 28.83 45.50 65.83 16.78 25.54 36.59 -27.40%
EY 4.42 3.47 2.20 1.52 5.96 3.92 2.73 37.84%
DY 2.17 0.00 0.00 0.00 2.31 0.00 0.00 -
P/NAPS 0.73 0.87 0.91 0.80 0.70 0.73 0.77 -3.49%

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