[TNLOGIS] QoQ TTM 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- 12.08%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 162,215 157,591 148,160 137,519 131,698 130,294 127,797 17.24%
PBT 8,393 9,299 9,704 7,793 6,928 4,001 5,338 35.25%
Tax -3,053 -4,762 -4,505 -3,786 -3,353 -1,008 -1,352 72.20%
NP 5,340 4,537 5,199 4,007 3,575 2,993 3,986 21.54%
-
NP to SH 5,340 4,537 5,199 4,007 3,575 1,342 2,335 73.66%
-
Tax Rate 36.38% 51.21% 46.42% 48.58% 48.40% 25.19% 25.33% -
Total Cost 156,875 153,054 142,961 133,512 128,123 127,301 123,811 17.10%
-
Net Worth 143,602 137,540 139,891 133,706 139,679 137,599 70,461 60.81%
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 2,182 2,182 2,182 3,167 3,167 -21.91%
Div Payout % 40.95% 48.10% 41.98% 54.47% 61.05% 236.02% 135.65% -
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 70,461 60.81%
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 3.29% 2.88% 3.51% 2.91% 2.71% 2.30% 3.12% -
ROE 3.72% 3.30% 3.72% 3.00% 2.56% 0.98% 3.31% -
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 222.53 223.43 206.53 198.50 181.03 181.81 181.37 14.62%
EPS 7.33 6.43 7.25 5.78 4.91 1.87 3.31 69.97%
DPS 3.00 3.09 3.04 3.15 3.00 4.42 4.50 -23.70%
NAPS 1.97 1.95 1.95 1.93 1.92 1.92 1.00 57.21%
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 30.73 29.86 28.07 26.05 24.95 24.69 24.21 17.24%
EPS 1.01 0.86 0.98 0.76 0.68 0.25 0.44 74.10%
DPS 0.41 0.41 0.41 0.41 0.41 0.60 0.60 -22.43%
NAPS 0.2721 0.2606 0.265 0.2533 0.2646 0.2607 0.1335 60.82%
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 0.58 0.67 0.77 0.90 0.97 0.89 0.76 -16.50%
P/EPS 17.61 23.32 22.08 30.77 35.82 86.51 41.64 -43.68%
EY 5.68 4.29 4.53 3.25 2.79 1.16 2.40 77.68%
DY 2.33 2.06 1.90 1.77 1.70 2.73 3.26 -20.07%
P/NAPS 0.65 0.77 0.82 0.92 0.92 0.84 1.38 -39.49%
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 0.58 0.64 0.73 0.85 1.05 0.94 0.87 -23.70%
P/EPS 17.75 22.23 20.70 29.22 38.66 90.78 47.38 -48.06%
EY 5.64 4.50 4.83 3.42 2.59 1.10 2.11 92.71%
DY 2.31 2.16 2.03 1.86 1.58 2.60 2.86 -13.28%
P/NAPS 0.66 0.73 0.77 0.88 0.99 0.89 1.57 -43.91%

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