[TNLOGIS] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -12.73%
YoY- 238.08%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 166,197 167,408 162,215 157,591 148,160 137,519 131,698 16.76%
PBT 7,123 8,682 8,393 9,299 9,704 7,793 6,928 1.86%
Tax -1,773 -2,885 -3,053 -4,762 -4,505 -3,786 -3,353 -34.58%
NP 5,350 5,797 5,340 4,537 5,199 4,007 3,575 30.80%
-
NP to SH 5,346 5,797 5,340 4,537 5,199 4,007 3,575 30.73%
-
Tax Rate 24.89% 33.23% 36.38% 51.21% 46.42% 48.58% 48.40% -
Total Cost 160,847 161,611 156,875 153,054 142,961 133,512 128,123 16.35%
-
Net Worth 141,058 140,579 143,602 137,540 139,891 133,706 139,679 0.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,186 2,186 2,186 2,182 2,182 2,182 2,182 0.12%
Div Payout % 40.91% 37.72% 40.95% 48.10% 41.98% 54.47% 61.05% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 141,058 140,579 143,602 137,540 139,891 133,706 139,679 0.65%
NOSH 70,529 70,999 72,894 70,533 71,739 69,277 72,749 -2.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.22% 3.46% 3.29% 2.88% 3.51% 2.91% 2.71% -
ROE 3.79% 4.12% 3.72% 3.30% 3.72% 3.00% 2.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 235.64 235.79 222.53 223.43 206.53 198.50 181.03 19.19%
EPS 7.58 8.16 7.33 6.43 7.25 5.78 4.91 33.53%
DPS 3.10 3.08 3.00 3.09 3.04 3.15 3.00 2.20%
NAPS 2.00 1.98 1.97 1.95 1.95 1.93 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 70,533
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.37 32.61 31.59 30.69 28.86 26.78 25.65 16.76%
EPS 1.04 1.13 1.04 0.88 1.01 0.78 0.70 30.17%
DPS 0.43 0.43 0.43 0.43 0.43 0.43 0.43 0.00%
NAPS 0.2747 0.2738 0.2797 0.2679 0.2725 0.2604 0.2721 0.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.50 1.50 1.29 1.50 1.60 1.78 1.76 -
P/RPS 0.64 0.64 0.58 0.67 0.77 0.90 0.97 -24.19%
P/EPS 19.79 18.37 17.61 23.32 22.08 30.77 35.82 -32.64%
EY 5.05 5.44 5.68 4.29 4.53 3.25 2.79 48.46%
DY 2.07 2.05 2.33 2.06 1.90 1.77 1.70 14.01%
P/NAPS 0.75 0.76 0.65 0.77 0.82 0.92 0.92 -12.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 28/05/03 27/02/03 26/11/02 28/08/02 28/05/02 -
Price 1.82 1.58 1.30 1.43 1.50 1.69 1.90 -
P/RPS 0.77 0.67 0.58 0.64 0.73 0.85 1.05 -18.66%
P/EPS 24.01 19.35 17.75 22.23 20.70 29.22 38.66 -27.18%
EY 4.16 5.17 5.64 4.50 4.83 3.42 2.59 37.11%
DY 1.70 1.95 2.31 2.16 2.03 1.86 1.58 4.99%
P/NAPS 0.91 0.80 0.66 0.73 0.77 0.88 0.99 -5.45%

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