[TNLOGIS] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 114.26%
YoY- 53.01%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 38,142 44,343 43,039 36,691 33,518 34,912 32,398 11.50%
PBT 609 2,317 3,245 2,222 1,515 2,722 1,334 -40.73%
Tax 776 -1,259 -1,595 -975 -933 -1,002 -876 -
NP 1,385 1,058 1,650 1,247 582 1,720 458 109.25%
-
NP to SH 1,385 1,058 1,650 1,247 582 1,720 458 109.25%
-
Tax Rate -127.42% 54.34% 49.15% 43.88% 61.58% 36.81% 65.67% -
Total Cost 36,757 43,285 41,389 35,444 32,936 33,192 31,940 9.82%
-
Net Worth 143,602 137,540 139,891 133,706 139,679 137,599 138,104 2.63%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,186 - - - 2,182 - - -
Div Payout % 157.89% - - - 375.00% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 143,602 137,540 139,891 133,706 139,679 137,599 138,104 2.63%
NOSH 72,894 70,533 71,739 69,277 72,749 71,666 70,461 2.29%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.63% 2.39% 3.83% 3.40% 1.74% 4.93% 1.41% -
ROE 0.96% 0.77% 1.18% 0.93% 0.42% 1.25% 0.33% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 52.32 62.87 59.99 52.96 46.07 48.71 45.98 9.00%
EPS 1.90 1.50 2.30 1.80 0.80 2.40 0.65 104.57%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.97 1.95 1.95 1.93 1.92 1.92 1.96 0.34%
Adjusted Per Share Value based on latest NOSH - 69,277
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.43 8.64 8.38 7.15 6.53 6.80 6.31 11.51%
EPS 0.27 0.21 0.32 0.24 0.11 0.33 0.09 108.14%
DPS 0.43 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2797 0.2679 0.2725 0.2604 0.2721 0.268 0.269 2.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.29 1.50 1.60 1.78 1.76 1.62 1.38 -
P/RPS 2.47 2.39 2.67 3.36 3.82 3.33 3.00 -12.16%
P/EPS 67.89 100.00 69.57 98.89 220.00 67.50 212.31 -53.27%
EY 1.47 1.00 1.44 1.01 0.45 1.48 0.47 114.01%
DY 2.33 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.65 0.77 0.82 0.92 0.92 0.84 0.70 -4.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 26/11/02 28/08/02 28/05/02 26/02/02 27/11/01 -
Price 1.30 1.43 1.50 1.69 1.90 1.70 1.57 -
P/RPS 2.48 2.27 2.50 3.19 4.12 3.49 3.41 -19.14%
P/EPS 68.42 95.33 65.22 93.89 237.50 70.83 241.54 -56.90%
EY 1.46 1.05 1.53 1.07 0.42 1.41 0.41 133.37%
DY 2.31 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 0.66 0.73 0.77 0.88 0.99 0.89 0.80 -12.04%

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