[TNLOGIS] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 32.32%
YoY- 260.26%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 41,884 38,142 44,343 43,039 36,691 33,518 34,912 12.94%
PBT 2,511 609 2,317 3,245 2,222 1,515 2,722 -5.25%
Tax -807 776 -1,259 -1,595 -975 -933 -1,002 -13.47%
NP 1,704 1,385 1,058 1,650 1,247 582 1,720 -0.62%
-
NP to SH 1,704 1,385 1,058 1,650 1,247 582 1,720 -0.62%
-
Tax Rate 32.14% -127.42% 54.34% 49.15% 43.88% 61.58% 36.81% -
Total Cost 40,180 36,757 43,285 41,389 35,444 32,936 33,192 13.62%
-
Net Worth 140,579 143,602 137,540 139,891 133,706 139,679 137,599 1.44%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 2,186 - - - 2,182 - -
Div Payout % - 157.89% - - - 375.00% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 140,579 143,602 137,540 139,891 133,706 139,679 137,599 1.44%
NOSH 70,999 72,894 70,533 71,739 69,277 72,749 71,666 -0.62%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.07% 3.63% 2.39% 3.83% 3.40% 1.74% 4.93% -
ROE 1.21% 0.96% 0.77% 1.18% 0.93% 0.42% 1.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 58.99 52.32 62.87 59.99 52.96 46.07 48.71 13.65%
EPS 2.40 1.90 1.50 2.30 1.80 0.80 2.40 0.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.98 1.97 1.95 1.95 1.93 1.92 1.92 2.07%
Adjusted Per Share Value based on latest NOSH - 71,739
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.16 7.43 8.64 8.38 7.15 6.53 6.80 12.96%
EPS 0.33 0.27 0.21 0.32 0.24 0.11 0.33 0.00%
DPS 0.00 0.43 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.2738 0.2797 0.2679 0.2725 0.2604 0.2721 0.268 1.44%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.50 1.29 1.50 1.60 1.78 1.76 1.62 -
P/RPS 2.54 2.47 2.39 2.67 3.36 3.82 3.33 -16.55%
P/EPS 62.50 67.89 100.00 69.57 98.89 220.00 67.50 -5.01%
EY 1.60 1.47 1.00 1.44 1.01 0.45 1.48 5.34%
DY 0.00 2.33 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.76 0.65 0.77 0.82 0.92 0.92 0.84 -6.47%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 26/11/02 28/08/02 28/05/02 26/02/02 -
Price 1.58 1.30 1.43 1.50 1.69 1.90 1.70 -
P/RPS 2.68 2.48 2.27 2.50 3.19 4.12 3.49 -16.18%
P/EPS 65.83 68.42 95.33 65.22 93.89 237.50 70.83 -4.77%
EY 1.52 1.46 1.05 1.53 1.07 0.42 1.41 5.15%
DY 0.00 2.31 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 0.80 0.66 0.73 0.77 0.88 0.99 0.89 -6.87%

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