[TNLOGIS] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 19.52%
YoY- 35.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,006 41,837 38,162 42,618 41,828 41,884 38,142 11.62%
PBT 1,524 2,719 77 1,948 1,686 2,511 609 84.01%
Tax -681 -684 10 -515 -483 -807 776 -
NP 843 2,035 87 1,433 1,203 1,704 1,385 -28.11%
-
NP to SH 843 2,035 87 1,433 1,199 1,704 1,385 -28.11%
-
Tax Rate 44.69% 25.16% -12.99% 26.44% 28.65% 32.14% -127.42% -
Total Cost 44,163 39,802 38,075 41,185 40,625 40,180 36,757 12.97%
-
Net Worth 145,609 138,816 72,500 143,300 141,058 140,579 143,602 0.92%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 2,175 - - - 2,186 -
Div Payout % - - 2,500.00% - - - 157.89% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 145,609 138,816 72,500 143,300 141,058 140,579 143,602 0.92%
NOSH 76,636 72,678 72,500 71,650 70,529 70,999 72,894 3.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.87% 4.86% 0.23% 3.36% 2.88% 4.07% 3.63% -
ROE 0.58% 1.47% 0.12% 1.00% 0.85% 1.21% 0.96% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.73 57.56 52.64 59.48 59.31 58.99 52.32 7.98%
EPS 1.10 2.80 0.10 2.00 1.70 2.40 1.90 -30.46%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.90 1.91 1.00 2.00 2.00 1.98 1.97 -2.37%
Adjusted Per Share Value based on latest NOSH - 71,650
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.77 8.15 7.43 8.30 8.15 8.16 7.43 11.65%
EPS 0.16 0.40 0.02 0.28 0.23 0.33 0.27 -29.38%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.43 -
NAPS 0.2836 0.2704 0.1412 0.2791 0.2747 0.2738 0.2797 0.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.42 1.39 1.70 1.79 1.50 1.50 1.29 -
P/RPS 2.42 2.41 3.23 3.01 2.53 2.54 2.47 -1.35%
P/EPS 129.09 49.64 1,416.67 89.50 88.24 62.50 67.89 53.30%
EY 0.77 2.01 0.07 1.12 1.13 1.60 1.47 -34.94%
DY 0.00 0.00 1.76 0.00 0.00 0.00 2.33 -
P/NAPS 0.75 0.73 1.70 0.90 0.75 0.76 0.65 9.98%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 29/06/04 27/02/04 28/11/03 28/08/03 28/05/03 -
Price 1.28 1.30 1.38 1.73 1.82 1.58 1.30 -
P/RPS 2.18 2.26 2.62 2.91 3.07 2.68 2.48 -8.21%
P/EPS 116.36 46.43 1,150.00 86.50 107.06 65.83 68.42 42.34%
EY 0.86 2.15 0.09 1.16 0.93 1.52 1.46 -29.66%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.31 -
P/NAPS 0.67 0.68 1.38 0.87 0.91 0.80 0.66 1.00%

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