[TNLOGIS] QoQ Cumulative 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- 60.54%
YoY- -8.78%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 63,268 30,870 126,367 94,253 62,241 29,669 105,462 -28.84%
PBT 2,691 1,357 9,326 10,738 6,679 2,959 13,231 -65.38%
Tax -1,418 -542 -3,783 -3,544 -2,198 -988 -3,594 -46.17%
NP 1,273 815 5,543 7,194 4,481 1,971 9,637 -74.03%
-
NP to SH 1,273 815 5,543 7,194 4,481 1,971 9,637 -74.03%
-
Tax Rate 52.69% 39.94% 40.56% 33.00% 32.91% 33.39% 27.16% -
Total Cost 61,995 30,055 120,824 87,059 57,760 27,698 95,825 -25.17%
-
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 0.92% 0.61% 4.32% 6.50% 4.14% 1.87% 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 89.46 71.97 319.39 238.45 156.96 75.26 268.45 -51.90%
EPS 1.80 1.90 8.40 18.20 11.33 5.00 24.43 -82.39%
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 11.99 5.85 23.94 17.86 11.79 5.62 19.98 -28.83%
EPS 0.24 0.15 1.05 1.36 0.85 0.37 1.83 -74.15%
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 1.54 2.60 0.83 1.27 2.18 5.13 1.90 -13.05%
P/EPS 76.67 98.42 18.99 16.70 30.27 77.20 20.79 138.50%
EY 1.30 1.02 5.27 5.99 3.30 1.30 4.81 -58.16%
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 1.75 3.58 0.65 1.26 2.19 5.08 1.63 4.84%
P/EPS 87.22 135.79 14.78 16.48 30.44 76.40 17.86 187.56%
EY 1.15 0.74 6.77 6.07 3.28 1.31 5.60 -65.15%
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