[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 4.58%
YoY- 54.27%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 199,884 170,271 164,492 163,228 131,698 126,367 105,462 11.23%
PBT -5,058 3,130 6,222 8,201 6,928 9,326 13,231 -
Tax -1,536 -1,172 -1,799 -2,686 -3,353 -3,783 -3,594 -13.20%
NP -6,594 1,958 4,423 5,515 3,575 5,543 9,637 -
-
NP to SH -6,730 1,958 4,423 5,515 3,575 5,543 9,637 -
-
Tax Rate - 37.44% 28.91% 32.75% 48.40% 40.56% 27.16% -
Total Cost 206,478 168,313 160,069 157,713 128,123 120,824 95,825 13.64%
-
Net Worth 15,659,433 135,724 136,315 132,432 132,000 128,189 103,321 130.81%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 152,033 - 2,175 2,136 2,062 3,165 3,142 90.83%
Div Payout % 0.00% - 49.18% 38.73% 57.69% 57.10% 32.61% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 15,659,433 135,724 136,315 132,432 132,000 128,189 103,321 130.81%
NOSH 7,601,666 76,249 72,508 71,200 68,750 39,564 39,285 140.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -3.30% 1.15% 2.69% 3.38% 2.71% 4.39% 9.14% -
ROE -0.04% 1.44% 3.24% 4.16% 2.71% 4.32% 9.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.63 223.31 226.86 229.25 191.56 319.39 268.45 -53.72%
EPS -7.84 0.02 6.10 7.80 5.20 8.40 24.43 -
DPS 2.00 0.00 3.00 3.00 3.00 8.00 8.00 -20.62%
NAPS 2.06 1.78 1.88 1.86 1.92 3.24 2.63 -3.98%
Adjusted Per Share Value based on latest NOSH - 72,894
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.93 33.16 32.04 31.79 25.65 24.61 20.54 11.23%
EPS -1.31 0.38 0.86 1.07 0.70 1.08 1.88 -
DPS 29.61 0.00 0.42 0.42 0.40 0.62 0.61 90.93%
NAPS 30.4994 0.2643 0.2655 0.2579 0.2571 0.2497 0.2012 130.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.65 0.99 1.70 1.29 1.76 2.66 5.10 -
P/RPS 24.72 0.44 0.75 0.56 0.92 0.83 1.90 53.33%
P/EPS -734.19 38.55 27.87 16.65 33.85 18.99 20.79 -
EY -0.14 2.59 3.59 6.00 2.95 5.27 4.81 -
DY 3.08 0.00 1.76 2.33 1.70 3.01 1.57 11.88%
P/NAPS 0.32 0.56 0.90 0.69 0.92 0.82 1.94 -25.93%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 29/06/04 28/05/03 28/05/02 30/05/01 30/05/00 -
Price 0.65 0.90 1.38 1.30 1.90 2.07 4.38 -
P/RPS 24.72 0.40 0.61 0.57 0.99 0.65 1.63 57.29%
P/EPS -734.19 35.05 22.62 16.78 36.54 14.78 17.86 -
EY -0.14 2.85 4.42 5.96 2.74 6.77 5.60 -
DY 3.08 0.00 2.17 2.31 1.58 3.86 1.83 9.06%
P/NAPS 0.32 0.51 0.73 0.70 0.99 0.64 1.67 -24.06%

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