[TNLOGIS] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 275.55%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 43,039 36,691 33,518 34,912 32,398 30,870 32,114 21.53%
PBT 3,245 2,222 1,515 2,722 1,334 1,357 -1,412 -
Tax -1,595 -975 -933 -1,002 -876 -542 1,412 -
NP 1,650 1,247 582 1,720 458 815 0 -
-
NP to SH 1,650 1,247 582 1,720 458 815 -1,651 -
-
Tax Rate 49.15% 43.88% 61.58% 36.81% 65.67% 39.94% - -
Total Cost 41,389 35,444 32,936 33,192 31,940 30,055 32,114 18.41%
-
Net Worth 139,891 133,706 139,679 137,599 138,104 133,831 128,279 5.94%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 2,182 - - - 3,167 -
Div Payout % - - 375.00% - - - 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 139,891 133,706 139,679 137,599 138,104 133,831 128,279 5.94%
NOSH 71,739 69,277 72,749 71,666 70,461 42,894 39,592 48.57%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.83% 3.40% 1.74% 4.93% 1.41% 2.64% 0.00% -
ROE 1.18% 0.93% 0.42% 1.25% 0.33% 0.61% -1.29% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 59.99 52.96 46.07 48.71 45.98 71.97 81.11 -18.20%
EPS 2.30 1.80 0.80 2.40 0.65 1.90 -2.50 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 8.00 -
NAPS 1.95 1.93 1.92 1.92 1.96 3.12 3.24 -28.69%
Adjusted Per Share Value based on latest NOSH - 71,666
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.38 7.15 6.53 6.80 6.31 6.01 6.25 21.57%
EPS 0.32 0.24 0.11 0.33 0.09 0.16 -0.32 -
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.62 -
NAPS 0.2725 0.2604 0.2721 0.268 0.269 0.2607 0.2498 5.96%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.60 1.78 1.76 1.62 1.38 1.87 2.66 -
P/RPS 2.67 3.36 3.82 3.33 3.00 2.60 3.28 -12.80%
P/EPS 69.57 98.89 220.00 67.50 212.31 98.42 -63.79 -
EY 1.44 1.01 0.45 1.48 0.47 1.02 -1.57 -
DY 0.00 0.00 1.70 0.00 0.00 0.00 3.01 -
P/NAPS 0.82 0.92 0.92 0.84 0.70 0.60 0.82 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 28/05/02 26/02/02 27/11/01 30/08/01 30/05/01 -
Price 1.50 1.69 1.90 1.70 1.57 2.58 2.07 -
P/RPS 2.50 3.19 4.12 3.49 3.41 3.58 2.55 -1.31%
P/EPS 65.22 93.89 237.50 70.83 241.54 135.79 -49.64 -
EY 1.53 1.07 0.42 1.41 0.41 0.74 -2.01 -
DY 0.00 0.00 1.58 0.00 0.00 0.00 3.86 -
P/NAPS 0.77 0.88 0.99 0.89 0.80 0.83 0.64 13.10%

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