[TNLOGIS] QoQ TTM 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- 7.01%

YoY- 26.1%

Quarter Report

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	167,623	164,445	164,492	164,472	166,197	167,408	162,215	2.20%
YoY %	1.93%	-0.03%	0.01%	-1.04%	-0.72%	3.20%	-	-
Horiz. %	103.33%	101.37%	101.40%	101.39%	102.45%	103.20%	100.00%	-
PBT	6,268	6,430	6,222	6,754	7,123	8,682	8,393	-17.64%
YoY %	-2.52%	3.34%	-7.88%	-5.18%	-17.96%	3.44%	-	-
Horiz. %	74.68%	76.61%	74.13%	80.47%	84.87%	103.44%	100.00%	-
Tax	-1,870	-1,672	-1,795	-1,029	-1,773	-2,885	-3,053	-27.81%
YoY %	-11.84%	6.85%	-74.44%	41.96%	38.54%	5.50%	-	-
Horiz. %	61.25%	54.77%	58.79%	33.70%	58.07%	94.50%	100.00%	-
NP	4,398	4,758	4,427	5,725	5,350	5,797	5,340	-12.10%
YoY %	-7.57%	7.48%	-22.67%	7.01%	-7.71%	8.56%	-	-
Horiz. %	82.36%	89.10%	82.90%	107.21%	100.19%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,398	4,754	4,423	5,721	5,346	5,797	5,340	-12.10%
YoY %	-7.49%	7.48%	-22.69%	7.01%	-7.78%	8.56%	-	-
Horiz. %	82.36%	89.03%	82.83%	107.13%	100.11%	108.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.83%	26.00%	28.85%	15.24%	24.89%	33.23%	36.38%	-
YoY %	14.73%	-9.88%	89.30%	-38.77%	-25.10%	-8.66%	-	-
Horiz. %	82.00%	71.47%	79.30%	41.89%	68.42%	91.34%	100.00%	-
Total Cost	163,225	159,687	160,065	158,747	160,847	161,611	156,875	2.67%
YoY %	2.22%	-0.24%	0.83%	-1.31%	-0.47%	3.02%	-	-
Horiz. %	104.05%	101.79%	102.03%	101.19%	102.53%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,609	138,816	72,500	143,300	141,058	140,579	143,602	0.92%
YoY %	4.89%	91.47%	-49.41%	1.59%	0.34%	-2.11%	-	-
Horiz. %	101.40%	96.67%	50.49%	99.79%	98.23%	97.89%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	2,175	2,175	2,175	2,186	2,186	2,186	2,186	-0.33%
YoY %	0.00%	0.00%	-0.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.50%	99.50%	99.50%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	49.45%	45.75%	49.17%	38.22%	40.91%	37.72%	40.95%	-
YoY %	8.09%	-6.96%	28.65%	-6.58%	8.46%	-7.89%	-	-
Horiz. %	120.76%	111.72%	120.07%	93.33%	99.90%	92.11%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	145,609	138,816	72,500	143,300	141,058	140,579	143,602	0.92%
YoY %	4.89%	91.47%	-49.41%	1.59%	0.34%	-2.11%	-	-
Horiz. %	101.40%	96.67%	50.49%	99.79%	98.23%	97.89%	100.00%	-
NOSH	76,636	72,678	72,500	71,650	70,529	70,999	72,894	3.38%
YoY %	5.45%	0.25%	1.19%	1.59%	-0.66%	-2.60%	-	-
Horiz. %	105.13%	99.70%	99.46%	98.29%	96.76%	97.40%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	2.62%	2.89%	2.69%	3.48%	3.22%	3.46%	3.29%	-
YoY %	-9.34%	7.43%	-22.70%	8.07%	-6.94%	5.17%	-	-
Horiz. %	79.64%	87.84%	81.76%	105.78%	97.87%	105.17%	100.00%	-
ROE	3.02%	3.42%	6.10%	3.99%	3.79%	4.12%	3.72%	-
YoY %	-11.70%	-43.93%	52.88%	5.28%	-8.01%	10.75%	-	-
Horiz. %	81.18%	91.94%	163.98%	107.26%	101.88%	110.75%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	218.73	226.26	226.89	229.55	235.64	235.79	222.53	-1.13%
YoY %	-3.33%	-0.28%	-1.16%	-2.58%	-0.06%	5.96%	-	-
Horiz. %	98.29%	101.68%	101.96%	103.15%	105.89%	105.96%	100.00%	-
EPS	5.74	6.54	6.10	7.98	7.58	8.16	7.33	-15.00%
YoY %	-12.23%	7.21%	-23.56%	5.28%	-7.11%	11.32%	-	-
Horiz. %	78.31%	89.22%	83.22%	108.87%	103.41%	111.32%	100.00%	-
DPS	2.84	2.99	3.00	3.00	3.10	3.08	3.00	-3.57%
YoY %	-5.02%	-0.33%	0.00%	-3.23%	0.65%	2.67%	-	-
Horiz. %	94.67%	99.67%	100.00%	100.00%	103.33%	102.67%	100.00%	-
NAPS	1.90	1.91	1.00	2.00	2.00	1.98	1.97	-2.37%
YoY %	-0.52%	91.00%	-50.00%	0.00%	1.01%	0.51%	-	-
Horiz. %	96.45%	96.95%	50.76%	101.52%	101.52%	100.51%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 71,650
RPS	32.65	32.03	32.04	32.03	32.37	32.61	31.59	2.21%
YoY %	1.94%	-0.03%	0.03%	-1.05%	-0.74%	3.23%	-	-
Horiz. %	103.36%	101.39%	101.42%	101.39%	102.47%	103.23%	100.00%	-
EPS	0.86	0.93	0.86	1.11	1.04	1.13	1.04	-11.86%
YoY %	-7.53%	8.14%	-22.52%	6.73%	-7.96%	8.65%	-	-
Horiz. %	82.69%	89.42%	82.69%	106.73%	100.00%	108.65%	100.00%	-
DPS	0.42	0.42	0.42	0.43	0.43	0.43	0.43	-1.55%
YoY %	0.00%	0.00%	-2.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.67%	97.67%	97.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2836	0.2704	0.1412	0.2791	0.2747	0.2738	0.2797	0.92%
YoY %	4.88%	91.50%	-49.41%	1.60%	0.33%	-2.11%	-	-
Horiz. %	101.39%	96.68%	50.48%	99.79%	98.21%	97.89%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
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	0.65	0.61	0.75	0.78	0.64	0.64	0.58	7.86%
YoY %	6.56%	-18.67%	-3.85%	21.88%	0.00%	10.34%	-	-
Horiz. %	112.07%	105.17%	129.31%	134.48%	110.34%	110.34%	100.00%	-
P/EPS	24.74	21.25	27.87	22.42	19.79	18.37	17.61	25.35%
YoY %	16.42%	-23.75%	24.31%	13.29%	7.73%	4.32%	-	-
Horiz. %	140.49%	120.67%	158.26%	127.31%	112.38%	104.32%	100.00%	-
EY	4.04	4.71	3.59	4.46	5.05	5.44	5.68	-20.26%
YoY %	-14.23%	31.20%	-19.51%	-11.68%	-7.17%	-4.23%	-	-
Horiz. %	71.13%	82.92%	63.20%	78.52%	88.91%	95.77%	100.00%	-
DY	2.00	2.15	1.76	1.68	2.07	2.05	2.33	-9.65%
YoY %	-6.98%	22.16%	4.76%	-18.84%	0.98%	-12.02%	-	-
Horiz. %	85.84%	92.27%	75.54%	72.10%	88.84%	87.98%	100.00%	-
P/NAPS	0.75	0.73	1.70	0.90	0.75	0.76	0.65	9.98%
YoY %	2.74%	-57.06%	88.89%	20.00%	-1.32%	16.92%	-	-
Horiz. %	115.38%	112.31%	261.54%	138.46%	115.38%	116.92%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
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	0.59	0.57	0.61	0.75	0.77	0.67	0.58	1.14%
YoY %	3.51%	-6.56%	-18.67%	-2.60%	14.93%	15.52%	-	-
Horiz. %	101.72%	98.28%	105.17%	129.31%	132.76%	115.52%	100.00%	-
P/EPS	22.30	19.87	22.62	21.67	24.01	19.35	17.75	16.38%
YoY %	12.23%	-12.16%	4.38%	-9.75%	24.08%	9.01%	-	-
Horiz. %	125.63%	111.94%	127.44%	122.08%	135.27%	109.01%	100.00%	-
EY	4.48	5.03	4.42	4.62	4.16	5.17	5.64	-14.19%
YoY %	-10.93%	13.80%	-4.33%	11.06%	-19.54%	-8.33%	-	-
Horiz. %	79.43%	89.18%	78.37%	81.91%	73.76%	91.67%	100.00%	-
DY	2.22	2.30	2.17	1.73	1.70	1.95	2.31	-2.60%
YoY %	-3.48%	5.99%	25.43%	1.76%	-12.82%	-15.58%	-	-
Horiz. %	96.10%	99.57%	93.94%	74.89%	73.59%	84.42%	100.00%	-
P/NAPS	0.67	0.68	1.38	0.87	0.91	0.80	0.66	1.00%
YoY %	-1.47%	-50.72%	58.62%	-4.40%	13.75%	21.21%	-	-
Horiz. %	101.52%	103.03%	209.09%	131.82%	137.88%	121.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos