[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -10.42%
YoY- -35.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 170,271 164,492 163,228 131,698 126,367 105,462 94,408 -0.62%
PBT 3,130 6,222 8,201 6,928 9,326 13,231 15,262 1.69%
Tax -1,172 -1,799 -2,686 -3,353 -3,783 -3,594 -3,395 1.13%
NP 1,958 4,423 5,515 3,575 5,543 9,637 11,867 1.93%
-
NP to SH 1,958 4,423 5,515 3,575 5,543 9,637 11,867 1.93%
-
Tax Rate 37.44% 28.91% 32.75% 48.40% 40.56% 27.16% 22.24% -
Total Cost 168,313 160,069 157,713 128,123 120,824 95,825 82,541 -0.75%
-
Net Worth 135,724 136,315 132,432 132,000 128,189 103,321 96,518 -0.36%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - 2,175 2,136 2,062 3,165 3,142 - -
Div Payout % - 49.18% 38.73% 57.69% 57.10% 32.61% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 135,724 136,315 132,432 132,000 128,189 103,321 96,518 -0.36%
NOSH 76,249 72,508 71,200 68,750 39,564 39,285 39,556 -0.69%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 1.15% 2.69% 3.38% 2.71% 4.39% 9.14% 12.57% -
ROE 1.44% 3.24% 4.16% 2.71% 4.32% 9.33% 12.30% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 223.31 226.86 229.25 191.56 319.39 268.45 238.67 0.07%
EPS 0.02 6.10 7.80 5.20 8.40 24.43 30.00 8.08%
DPS 0.00 3.00 3.00 3.00 8.00 8.00 0.00 -
NAPS 1.78 1.88 1.86 1.92 3.24 2.63 2.44 0.33%
Adjusted Per Share Value based on latest NOSH - 72,749
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 32.26 31.16 30.92 24.95 23.94 19.98 17.89 -0.62%
EPS 0.37 0.84 1.04 0.68 1.05 1.83 2.25 1.93%
DPS 0.00 0.41 0.40 0.39 0.60 0.60 0.00 -
NAPS 0.2571 0.2583 0.2509 0.2501 0.2429 0.1957 0.1829 -0.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.99 1.70 1.29 1.76 2.66 5.10 0.00 -
P/RPS 0.44 0.75 0.56 0.92 0.83 1.90 0.00 -100.00%
P/EPS 38.55 27.87 16.65 33.85 18.99 20.79 0.00 -100.00%
EY 2.59 3.59 6.00 2.95 5.27 4.81 0.00 -100.00%
DY 0.00 1.76 2.33 1.70 3.01 1.57 0.00 -
P/NAPS 0.56 0.90 0.69 0.92 0.82 1.94 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 29/06/04 28/05/03 28/05/02 30/05/01 30/05/00 - -
Price 0.90 1.38 1.30 1.90 2.07 4.38 0.00 -
P/RPS 0.40 0.61 0.57 0.99 0.65 1.63 0.00 -100.00%
P/EPS 35.05 22.62 16.78 36.54 14.78 17.86 0.00 -100.00%
EY 2.85 4.42 5.96 2.74 6.77 5.60 0.00 -100.00%
DY 0.00 2.17 2.31 1.58 3.86 1.83 0.00 -
P/NAPS 0.51 0.73 0.70 0.99 0.64 1.67 0.00 -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
Post a Comment