[TNLOGIS] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 1.02%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 127,797 127,869 126,668 121,603 117,259 110,821 81,152 35.31%
PBT 5,338 7,724 9,326 12,990 12,821 13,129 10,170 -34.90%
Tax -1,352 -1,686 -2,132 -4,045 -3,966 -3,680 -2,692 -36.79%
NP 3,986 6,038 7,194 8,945 8,855 9,449 7,478 -34.23%
-
NP to SH 2,335 4,387 5,543 8,945 8,855 9,449 7,478 -53.94%
-
Tax Rate 25.33% 21.83% 22.86% 31.14% 30.93% 28.03% 26.47% -
Total Cost 123,811 121,831 119,474 112,658 108,404 101,372 73,674 41.30%
-
Net Worth 70,461 133,831 128,279 110,092 108,766 105,251 103,944 -22.81%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,167 3,167 3,167 3,161 3,161 3,161 3,161 0.12%
Div Payout % 135.65% 72.20% 57.14% 35.35% 35.71% 33.46% 42.28% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 70,461 133,831 128,279 110,092 108,766 105,251 103,944 -22.81%
NOSH 70,461 42,894 39,592 39,318 39,841 39,420 39,522 46.97%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.12% 4.72% 5.68% 7.36% 7.55% 8.53% 9.21% -
ROE 3.31% 3.28% 4.32% 8.12% 8.14% 8.98% 7.19% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 181.37 298.10 319.93 309.27 294.32 281.13 205.33 -7.93%
EPS 3.31 10.23 14.00 22.75 22.23 23.97 18.92 -68.68%
DPS 4.50 7.38 8.00 8.00 7.94 8.02 8.00 -31.83%
NAPS 1.00 3.12 3.24 2.80 2.73 2.67 2.63 -47.48%
Adjusted Per Share Value based on latest NOSH - 39,318
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 24.21 24.23 24.00 23.04 22.22 21.00 15.37 35.34%
EPS 0.44 0.83 1.05 1.69 1.68 1.79 1.42 -54.17%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.00%
NAPS 0.1335 0.2536 0.243 0.2086 0.2061 0.1994 0.1969 -22.80%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.38 1.87 2.66 3.04 3.42 3.86 5.10 -
P/RPS 0.76 0.63 0.83 0.98 1.16 1.37 2.48 -54.51%
P/EPS 41.64 18.28 19.00 13.36 15.39 16.10 26.95 33.61%
EY 2.40 5.47 5.26 7.48 6.50 6.21 3.71 -25.18%
DY 3.26 3.95 3.01 2.63 2.32 2.08 1.57 62.68%
P/NAPS 1.38 0.60 0.82 1.09 1.25 1.45 1.94 -20.29%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 30/08/01 30/05/01 27/02/01 28/11/00 30/08/00 - -
Price 1.57 2.58 2.07 3.00 3.44 3.82 0.00 -
P/RPS 0.87 0.87 0.65 0.97 1.17 1.36 0.00 -
P/EPS 47.38 25.23 14.79 13.19 15.48 15.94 0.00 -
EY 2.11 3.96 6.76 7.58 6.46 6.27 0.00 -
DY 2.86 2.86 3.86 2.67 2.31 2.10 0.00 -
P/NAPS 1.57 0.83 0.64 1.07 1.26 1.43 0.00 -

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