[TNLOGIS] YoY Annualized Quarter 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- -0.42%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 227,082 193,284 172,478 168,440 164,738 130,906 125,670 10.35%
PBT 6,653 3,625 6,405 8,193 10,378 7,217 14,317 -11.98%
Tax -1,832 -2,233 -2,337 -2,412 -5,105 -3,226 -4,725 -14.60%
NP 4,821 1,392 4,068 5,781 5,273 3,990 9,592 -10.82%
-
NP to SH 4,457 1,268 4,068 5,781 5,273 3,990 9,592 -11.98%
-
Tax Rate 27.54% 61.60% 36.49% 29.44% 49.19% 44.70% 33.00% -
Total Cost 222,261 191,892 168,410 162,658 159,465 126,916 116,078 11.42%
-
Net Worth 175,149 86,545 152,550 144,533 137,718 75,612 110,676 7.94%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 175,149 86,545 152,550 144,533 137,718 75,612 110,676 7.94%
NOSH 84,206 86,545 84,750 72,266 70,624 39,381 39,527 13.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.12% 0.72% 2.36% 3.43% 3.20% 3.05% 7.63% -
ROE 2.54% 1.47% 2.67% 4.00% 3.83% 5.28% 8.67% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 269.67 223.33 203.51 233.08 233.26 332.41 317.93 -2.70%
EPS 5.29 1.51 4.80 8.00 7.47 10.13 24.27 -22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.00 1.80 2.00 1.95 1.92 2.80 -4.83%
Adjusted Per Share Value based on latest NOSH - 71,650
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.23 37.65 33.59 32.81 32.09 25.50 24.48 10.35%
EPS 0.87 0.25 0.79 1.13 1.03 0.78 1.87 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.1686 0.2971 0.2815 0.2682 0.1473 0.2156 7.94%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.75 0.60 1.18 1.79 1.50 1.62 3.04 -
P/RPS 0.28 0.27 0.58 0.77 0.64 0.49 0.96 -18.55%
P/EPS 14.17 40.95 24.58 22.38 20.09 15.99 12.53 2.07%
EY 7.06 2.44 4.07 4.47 4.98 6.26 7.98 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.60 0.66 0.90 0.77 0.84 1.09 -16.85%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 22/02/06 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 -
Price 0.81 0.69 1.12 1.73 1.43 1.70 3.00 -
P/RPS 0.30 0.31 0.55 0.74 0.61 0.51 0.94 -17.32%
P/EPS 15.30 47.09 23.33 21.63 19.15 16.78 12.36 3.61%
EY 6.53 2.12 4.29 4.62 5.22 5.96 8.09 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.62 0.87 0.73 0.89 1.07 -15.47%

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