[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 36.52%
YoY- 32.14%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 83,712 41,884 163,228 123,554 79,211 36,691 131,698 -26.05%
PBT 4,197 2,511 8,201 7,784 5,467 2,222 6,928 -28.38%
Tax -1,277 -794 -2,686 -3,829 -2,570 -975 -3,353 -47.42%
NP 2,920 1,717 5,515 3,955 2,897 1,247 3,575 -12.61%
-
NP to SH 2,903 1,704 5,515 3,955 2,897 1,247 3,575 -12.94%
-
Tax Rate 30.43% 31.62% 32.75% 49.19% 47.01% 43.88% 48.40% -
Total Cost 80,792 40,167 157,713 119,599 76,314 35,444 128,123 -26.44%
-
Net Worth 145,150 140,579 132,432 137,718 137,784 133,706 132,000 6.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 2,136 - - - 2,062 -
Div Payout % - - 38.73% - - - 57.69% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 145,150 140,579 132,432 137,718 137,784 133,706 132,000 6.52%
NOSH 72,575 70,999 71,200 70,625 70,658 69,277 68,750 3.67%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.49% 4.10% 3.38% 3.20% 3.66% 3.40% 2.71% -
ROE 2.00% 1.21% 4.16% 2.87% 2.10% 0.93% 2.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 115.35 58.99 229.25 174.94 112.10 52.96 191.56 -28.66%
EPS 4.00 2.40 7.80 5.60 4.10 1.80 5.20 -16.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.00 1.98 1.86 1.95 1.95 1.93 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 70,533
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.30 8.16 31.79 24.06 15.43 7.15 25.65 -26.06%
EPS 0.57 0.33 1.07 0.77 0.56 0.24 0.70 -12.78%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.40 -
NAPS 0.2827 0.2738 0.2579 0.2682 0.2684 0.2604 0.2571 6.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.50 1.50 1.29 1.50 1.60 1.78 1.76 -
P/RPS 1.30 2.54 0.56 0.86 1.43 3.36 0.92 25.89%
P/EPS 37.50 62.50 16.65 26.79 39.02 98.89 33.85 7.05%
EY 2.67 1.60 6.00 3.73 2.56 1.01 2.95 -6.42%
DY 0.00 0.00 2.33 0.00 0.00 0.00 1.70 -
P/NAPS 0.75 0.76 0.69 0.77 0.82 0.92 0.92 -12.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 28/05/03 27/02/03 26/11/02 28/08/02 28/05/02 -
Price 1.82 1.58 1.30 1.43 1.50 1.69 1.90 -
P/RPS 1.58 2.68 0.57 0.82 1.34 3.19 0.99 36.52%
P/EPS 45.50 65.83 16.78 25.54 36.59 93.89 36.54 15.72%
EY 2.20 1.52 5.96 3.92 2.73 1.07 2.74 -13.60%
DY 0.00 0.00 2.31 0.00 0.00 0.00 1.58 -
P/NAPS 0.91 0.80 0.70 0.73 0.77 0.88 0.99 -5.45%

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