[TNLOGIS] QoQ TTM Result on 31-Mar-2001 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- -38.03%
YoY- -25.88%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 130,294 127,797 127,869 126,668 121,603 117,259 110,821 11.36%
PBT 4,001 5,338 7,724 9,326 12,990 12,821 13,129 -54.61%
Tax -1,008 -1,352 -1,686 -2,132 -4,045 -3,966 -3,680 -57.72%
NP 2,993 3,986 6,038 7,194 8,945 8,855 9,449 -53.43%
-
NP to SH 1,342 2,335 4,387 5,543 8,945 8,855 9,449 -72.68%
-
Tax Rate 25.19% 25.33% 21.83% 22.86% 31.14% 30.93% 28.03% -
Total Cost 127,301 123,811 121,831 119,474 112,658 108,404 101,372 16.34%
-
Net Worth 137,599 70,461 133,831 128,279 110,092 108,766 105,251 19.50%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,167 3,167 3,167 3,167 3,161 3,161 3,161 0.12%
Div Payout % 236.02% 135.65% 72.20% 57.14% 35.35% 35.71% 33.46% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 137,599 70,461 133,831 128,279 110,092 108,766 105,251 19.50%
NOSH 71,666 70,461 42,894 39,592 39,318 39,841 39,420 48.79%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 2.30% 3.12% 4.72% 5.68% 7.36% 7.55% 8.53% -
ROE 0.98% 3.31% 3.28% 4.32% 8.12% 8.14% 8.98% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 181.81 181.37 298.10 319.93 309.27 294.32 281.13 -25.15%
EPS 1.87 3.31 10.23 14.00 22.75 22.23 23.97 -81.65%
DPS 4.42 4.50 7.38 8.00 8.00 7.94 8.02 -32.70%
NAPS 1.92 1.00 3.12 3.24 2.80 2.73 2.67 -19.68%
Adjusted Per Share Value based on latest NOSH - 39,592
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 24.69 24.21 24.23 24.00 23.04 22.22 21.00 11.36%
EPS 0.25 0.44 0.83 1.05 1.69 1.68 1.79 -72.98%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.00%
NAPS 0.2607 0.1335 0.2536 0.243 0.2086 0.2061 0.1994 19.50%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.62 1.38 1.87 2.66 3.04 3.42 3.86 -
P/RPS 0.89 0.76 0.63 0.83 0.98 1.16 1.37 -24.93%
P/EPS 86.51 41.64 18.28 19.00 13.36 15.39 16.10 205.84%
EY 1.16 2.40 5.47 5.26 7.48 6.50 6.21 -67.22%
DY 2.73 3.26 3.95 3.01 2.63 2.32 2.08 19.81%
P/NAPS 0.84 1.38 0.60 0.82 1.09 1.25 1.45 -30.43%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 27/11/01 30/08/01 30/05/01 27/02/01 28/11/00 30/08/00 -
Price 1.70 1.57 2.58 2.07 3.00 3.44 3.82 -
P/RPS 0.94 0.87 0.87 0.65 0.97 1.17 1.36 -21.77%
P/EPS 90.78 47.38 25.23 14.79 13.19 15.48 15.94 217.90%
EY 1.10 2.11 3.96 6.76 7.58 6.46 6.27 -68.56%
DY 2.60 2.86 2.86 3.86 2.67 2.31 2.10 15.25%
P/NAPS 0.89 1.57 0.83 0.64 1.07 1.26 1.43 -27.04%

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