[TNLOGIS] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 30.91%
YoY- 137.97%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,618 41,828 41,884 38,142 44,343 43,039 36,691 10.46%
PBT 1,948 1,686 2,511 609 2,317 3,245 2,222 -8.37%
Tax -515 -483 -807 776 -1,259 -1,595 -975 -34.58%
NP 1,433 1,203 1,704 1,385 1,058 1,650 1,247 9.68%
-
NP to SH 1,433 1,199 1,704 1,385 1,058 1,650 1,247 9.68%
-
Tax Rate 26.44% 28.65% 32.14% -127.42% 54.34% 49.15% 43.88% -
Total Cost 41,185 40,625 40,180 36,757 43,285 41,389 35,444 10.49%
-
Net Worth 143,300 141,058 140,579 143,602 137,540 139,891 133,706 4.71%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 2,186 - - - -
Div Payout % - - - 157.89% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,300 141,058 140,579 143,602 137,540 139,891 133,706 4.71%
NOSH 71,650 70,529 70,999 72,894 70,533 71,739 69,277 2.26%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.36% 2.88% 4.07% 3.63% 2.39% 3.83% 3.40% -
ROE 1.00% 0.85% 1.21% 0.96% 0.77% 1.18% 0.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 59.48 59.31 58.99 52.32 62.87 59.99 52.96 8.02%
EPS 2.00 1.70 2.40 1.90 1.50 2.30 1.80 7.25%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.98 1.97 1.95 1.95 1.93 2.39%
Adjusted Per Share Value based on latest NOSH - 72,894
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.30 8.15 8.16 7.43 8.64 8.38 7.15 10.42%
EPS 0.28 0.23 0.33 0.27 0.21 0.32 0.24 10.79%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2791 0.2747 0.2738 0.2797 0.2679 0.2725 0.2604 4.71%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.79 1.50 1.50 1.29 1.50 1.60 1.78 -
P/RPS 3.01 2.53 2.54 2.47 2.39 2.67 3.36 -7.05%
P/EPS 89.50 88.24 62.50 67.89 100.00 69.57 98.89 -6.41%
EY 1.12 1.13 1.60 1.47 1.00 1.44 1.01 7.11%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.90 0.75 0.76 0.65 0.77 0.82 0.92 -1.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 28/08/03 28/05/03 27/02/03 26/11/02 28/08/02 -
Price 1.73 1.82 1.58 1.30 1.43 1.50 1.69 -
P/RPS 2.91 3.07 2.68 2.48 2.27 2.50 3.19 -5.92%
P/EPS 86.50 107.06 65.83 68.42 95.33 65.22 93.89 -5.30%
EY 1.16 0.93 1.52 1.46 1.05 1.53 1.07 5.51%
DY 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.80 0.66 0.73 0.77 0.88 -0.75%

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