[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

29-Jun-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Mar-2004 [#4]

Profit Trend

QoQ- -23.5%

YoY- -19.8%

Quarter Report

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Annualized Quarter Result
Revenue	231,622	199,884	170,271	164,492	163,228	131,698	126,367	10.62%
YoY %	15.88%	17.39%	3.51%	0.77%	23.94%	4.22%	-	-
Horiz. %	183.29%	158.18%	134.74%	130.17%	129.17%	104.22%	100.00%	-
PBT	8,444	-5,058	3,130	6,222	8,201	6,928	9,326	-1.64%
YoY %	266.94%	-261.60%	-49.69%	-24.13%	18.37%	-25.71%	-	-
Horiz. %	90.54%	-54.24%	33.56%	66.72%	87.94%	74.29%	100.00%	-
Tax	-2,368	-1,536	-1,172	-1,799	-2,686	-3,353	-3,783	-7.50%
YoY %	-54.17%	-31.06%	34.85%	33.02%	19.89%	11.37%	-	-
Horiz. %	62.60%	40.60%	30.98%	47.55%	71.00%	88.63%	100.00%	-
NP	6,076	-6,594	1,958	4,423	5,515	3,575	5,543	1.54%
YoY %	192.14%	-436.77%	-55.73%	-19.80%	54.27%	-35.50%	-	-
Horiz. %	109.62%	-118.96%	35.32%	79.79%	99.49%	64.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,744	-6,730	1,958	4,423	5,515	3,575	5,543	0.59%
YoY %	185.35%	-443.72%	-55.73%	-19.80%	54.27%	-35.50%	-	-
Horiz. %	103.63%	-121.41%	35.32%	79.79%	99.49%	64.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.04%	-	37.44%	28.91%	32.75%	48.40%	40.56%	-
YoY %	0.00%	-	29.51%	-11.73%	-32.33%	19.33%	-	-
Horiz. %	69.13%	-	92.31%	71.28%	80.74%	119.33%	100.00%	-
Total Cost	225,546	206,478	168,313	160,069	157,713	128,123	120,824	10.95%
YoY %	9.23%	22.68%	5.15%	1.49%	23.09%	6.04%	-	-
Horiz. %	186.67%	170.89%	139.30%	132.48%	130.53%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,966	15,659,433	135,724	136,315	132,432	132,000	128,189	5.81%
YoY %	-98.85%	11,437.70%	-0.43%	2.93%	0.33%	2.97%	-	-
Horiz. %	140.39%	12,215.89%	105.88%	106.34%	103.31%	102.97%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	33	152,033	-	2,175	2,136	2,062	3,165	-53.24%
YoY %	-99.98%	0.00%	-	1.83%	3.59%	-34.85%	-	-
Horiz. %	1.04%	4,803.57%	-	68.72%	67.49%	65.15%	100.00%	-
Div Payout %	0.59%	0.00%	-	49.18%	38.73%	57.69%	57.10%	-
YoY %	0.00%	0.00%	-	26.98%	-32.87%	1.03%	-	-
Horiz. %	1.03%	0.00%	-	86.13%	67.83%	101.03%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	179,966	15,659,433	135,724	136,315	132,432	132,000	128,189	5.81%
YoY %	-98.85%	11,437.70%	-0.43%	2.93%	0.33%	2.97%	-	-
Horiz. %	140.39%	12,215.89%	105.88%	106.34%	103.31%	102.97%	100.00%	-
NOSH	84,096	7,601,666	76,249	72,508	71,200	68,750	39,564	13.38%
YoY %	-98.89%	9,869.53%	5.16%	1.84%	3.56%	73.77%	-	-
Horiz. %	212.56%	19,213.59%	192.72%	183.27%	179.96%	173.77%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	2.62%	-3.30%	1.15%	2.69%	3.38%	2.71%	4.39%	-
YoY %	179.39%	-386.96%	-57.25%	-20.41%	24.72%	-38.27%	-	-
Horiz. %	59.68%	-75.17%	26.20%	61.28%	76.99%	61.73%	100.00%	-
ROE	3.19%	-0.04%	1.44%	3.24%	4.16%	2.71%	4.32%	-
YoY %	8,075.00%	-102.78%	-55.56%	-22.12%	53.51%	-37.27%	-	-
Horiz. %	73.84%	-0.93%	33.33%	75.00%	96.30%	62.73%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	275.42	2.63	223.31	226.86	229.25	191.56	319.39	-2.43%
YoY %	10,372.24%	-98.82%	-1.56%	-1.04%	19.68%	-40.02%	-	-
Horiz. %	86.23%	0.82%	69.92%	71.03%	71.78%	59.98%	100.00%	-
EPS	6.83	-7.84	0.02	6.10	7.80	5.20	8.40	-3.38%
YoY %	187.12%	-39,300.00%	-99.67%	-21.79%	50.00%	-38.10%	-	-
Horiz. %	81.31%	-93.33%	0.24%	72.62%	92.86%	61.90%	100.00%	-
DPS	0.04	2.00	0.00	3.00	3.00	3.00	8.00	-58.63%
YoY %	-98.00%	0.00%	0.00%	0.00%	0.00%	-62.50%	-	-
Horiz. %	0.50%	25.00%	0.00%	37.50%	37.50%	37.50%	100.00%	-
NAPS	2.14	2.06	1.78	1.88	1.86	1.92	3.24	-6.67%
YoY %	3.88%	15.73%	-5.32%	1.08%	-3.12%	-40.74%	-	-
Horiz. %	66.05%	63.58%	54.94%	58.02%	57.41%	59.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 72,500
RPS	45.11	38.93	33.16	32.04	31.79	25.65	24.61	10.62%
YoY %	15.87%	17.40%	3.50%	0.79%	23.94%	4.23%	-	-
Horiz. %	183.30%	158.19%	134.74%	130.19%	129.18%	104.23%	100.00%	-
EPS	1.12	-1.31	0.38	0.86	1.07	0.70	1.08	0.60%
YoY %	185.50%	-444.74%	-55.81%	-19.63%	52.86%	-35.19%	-	-
Horiz. %	103.70%	-121.30%	35.19%	79.63%	99.07%	64.81%	100.00%	-
DPS	0.01	29.61	0.00	0.42	0.42	0.40	0.62	-49.71%
YoY %	-99.97%	0.00%	0.00%	0.00%	5.00%	-35.48%	-	-
Horiz. %	1.61%	4,775.81%	0.00%	67.74%	67.74%	64.52%	100.00%	-
NAPS	0.3505	30.4994	0.2643	0.2655	0.2579	0.2571	0.2497	5.81%
YoY %	-98.85%	11,439.69%	-0.45%	2.95%	0.31%	2.96%	-	-
Horiz. %	140.37%	12,214.42%	105.85%	106.33%	103.28%	102.96%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.85	0.65	0.99	1.70	1.29	1.76	2.66	-
P/RPS	0.31	24.72	0.44	0.75	0.56	0.92	0.83	-15.13%
YoY %	-98.75%	5,518.18%	-41.33%	33.93%	-39.13%	10.84%	-	-
Horiz. %	37.35%	2,978.31%	53.01%	90.36%	67.47%	110.84%	100.00%	-
P/EPS	12.44	-734.19	38.55	27.87	16.65	33.85	18.99	-6.80%
YoY %	101.69%	-2,004.51%	38.32%	67.39%	-50.81%	78.25%	-	-
Horiz. %	65.51%	-3,866.19%	203.00%	146.76%	87.68%	178.25%	100.00%	-
EY	8.04	-0.14	2.59	3.59	6.00	2.95	5.27	7.29%
YoY %	5,842.86%	-105.41%	-27.86%	-40.17%	103.39%	-44.02%	-	-
Horiz. %	152.56%	-2.66%	49.15%	68.12%	113.85%	55.98%	100.00%	-
DY	0.05	3.08	0.00	1.76	2.33	1.70	3.01	-49.47%
YoY %	-98.38%	0.00%	0.00%	-24.46%	37.06%	-43.52%	-	-
Horiz. %	1.66%	102.33%	0.00%	58.47%	77.41%	56.48%	100.00%	-
P/NAPS	0.40	0.32	0.56	0.90	0.69	0.92	0.82	-11.27%
YoY %	25.00%	-42.86%	-37.78%	30.43%	-25.00%	12.20%	-	-
Horiz. %	48.78%	39.02%	68.29%	109.76%	84.15%	112.20%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	31/05/06	26/05/05	29/06/04	28/05/03	28/05/02	30/05/01	-
Price	0.88	0.65	0.90	1.38	1.30	1.90	2.07	-
P/RPS	0.32	24.72	0.40	0.61	0.57	0.99	0.65	-11.13%
YoY %	-98.71%	6,080.00%	-34.43%	7.02%	-42.42%	52.31%	-	-
Horiz. %	49.23%	3,803.08%	61.54%	93.85%	87.69%	152.31%	100.00%	-
P/EPS	12.88	-734.19	35.05	22.62	16.78	36.54	14.78	-2.26%
YoY %	101.75%	-2,194.69%	54.95%	34.80%	-54.08%	147.23%	-	-
Horiz. %	87.14%	-4,967.46%	237.14%	153.04%	113.53%	247.23%	100.00%	-
EY	7.76	-0.14	2.85	4.42	5.96	2.74	6.77	2.29%
YoY %	5,642.86%	-104.91%	-35.52%	-25.84%	117.52%	-59.53%	-	-
Horiz. %	114.62%	-2.07%	42.10%	65.29%	88.04%	40.47%	100.00%	-
DY	0.05	3.08	0.00	2.17	2.31	1.58	3.86	-51.52%
YoY %	-98.38%	0.00%	0.00%	-6.06%	46.20%	-59.07%	-	-
Horiz. %	1.30%	79.79%	0.00%	56.22%	59.84%	40.93%	100.00%	-
P/NAPS	0.41	0.32	0.51	0.73	0.70	0.99	0.64	-7.14%
YoY %	28.12%	-37.25%	-30.14%	4.29%	-29.29%	54.69%	-	-
Horiz. %	64.06%	50.00%	79.69%	114.06%	109.38%	154.69%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos