[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -14.82%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 223,194 190,440 173,686 167,424 158,422 126,536 124,482 10.21%
PBT 3,624 4,940 8,486 8,394 10,934 5,382 13,358 -19.53%
Tax -1,530 -2,816 -2,730 -2,554 -5,140 -2,836 -4,396 -16.12%
NP 2,094 2,124 5,756 5,840 5,794 2,546 8,962 -21.51%
-
NP to SH 1,742 2,060 5,756 5,806 5,794 2,546 8,962 -23.88%
-
Tax Rate 42.22% 57.00% 32.17% 30.43% 47.01% 52.69% 32.91% -
Total Cost 221,100 188,316 167,930 161,584 152,628 123,990 115,520 11.42%
-
Net Worth 173,362 153,641 140,210 145,150 137,784 138,615 108,257 8.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 173,362 153,641 140,210 145,150 137,784 138,615 108,257 8.16%
NOSH 83,750 85,833 73,794 72,575 70,658 70,722 39,654 13.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.94% 1.12% 3.31% 3.49% 3.66% 2.01% 7.20% -
ROE 1.00% 1.34% 4.11% 4.00% 4.21% 1.84% 8.28% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 266.50 221.87 235.36 230.69 224.21 178.92 313.91 -2.69%
EPS 2.08 2.44 7.80 8.00 8.20 3.60 22.66 -32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.79 1.90 2.00 1.95 1.96 2.73 -4.50%
Adjusted Per Share Value based on latest NOSH - 70,529
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 43.47 37.09 33.83 32.61 30.86 24.65 24.24 10.21%
EPS 0.34 0.40 1.12 1.13 1.13 0.50 1.75 -23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3377 0.2992 0.2731 0.2827 0.2684 0.27 0.2109 8.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.64 0.64 1.42 1.50 1.60 1.38 3.42 -
P/RPS 0.24 0.29 0.60 0.65 0.71 0.77 1.09 -22.28%
P/EPS 30.77 26.67 18.21 18.75 19.51 38.33 15.13 12.55%
EY 3.25 3.75 5.49 5.33 5.13 2.61 6.61 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.75 0.75 0.82 0.70 1.25 -20.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 21/11/05 25/11/04 28/11/03 26/11/02 27/11/01 28/11/00 -
Price 0.79 0.68 1.28 1.82 1.50 1.57 3.44 -
P/RPS 0.30 0.31 0.54 0.79 0.67 0.88 1.10 -19.46%
P/EPS 37.98 28.33 16.41 22.75 18.29 43.61 15.22 16.45%
EY 2.63 3.53 6.09 4.40 5.47 2.29 6.57 -14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.67 0.91 0.77 0.80 1.26 -18.10%

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