[TNLOGIS] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 41.43%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 135,785 111,597 95,220 86,843 83,712 79,211 63,268 13.56%
PBT 4,538 1,812 2,470 4,243 4,197 5,467 2,691 9.09%
Tax 3,481 -765 -1,408 -1,365 -1,277 -2,570 -1,418 -
NP 8,019 1,047 1,062 2,878 2,920 2,897 1,273 35.87%
-
NP to SH 7,817 871 1,030 2,878 2,903 2,897 1,273 35.30%
-
Tax Rate -76.71% 42.22% 57.00% 32.17% 30.43% 47.01% 52.69% -
Total Cost 127,766 110,550 94,158 83,965 80,792 76,314 61,995 12.80%
-
Net Worth 188,483 173,362 153,641 140,210 145,150 137,784 138,615 5.25%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 188,483 173,362 153,641 140,210 145,150 137,784 138,615 5.25%
NOSH 84,144 83,750 85,833 73,794 72,575 70,658 70,722 2.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.91% 0.94% 1.12% 3.31% 3.49% 3.66% 2.01% -
ROE 4.15% 0.50% 0.67% 2.05% 2.00% 2.10% 0.92% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 161.37 133.25 110.94 117.68 115.35 112.10 89.46 10.32%
EPS 9.29 1.04 1.22 3.90 4.00 4.10 1.80 31.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.07 1.79 1.90 2.00 1.95 1.96 2.24%
Adjusted Per Share Value based on latest NOSH - 76,636
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.73 21.14 18.04 16.45 15.86 15.01 11.99 13.56%
EPS 1.48 0.17 0.20 0.55 0.55 0.55 0.24 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3571 0.3284 0.2911 0.2656 0.275 0.261 0.2626 5.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.01 0.64 0.64 1.42 1.50 1.60 1.38 -
P/RPS 0.63 0.48 0.58 1.21 1.30 1.43 1.54 -13.83%
P/EPS 10.87 61.54 53.33 36.41 37.50 39.02 76.67 -27.77%
EY 9.20 1.63 1.88 2.75 2.67 2.56 1.30 38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.31 0.36 0.75 0.75 0.82 0.70 -7.09%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 23/11/06 21/11/05 25/11/04 28/11/03 26/11/02 27/11/01 -
Price 0.96 0.79 0.68 1.28 1.82 1.50 1.57 -
P/RPS 0.59 0.59 0.61 1.09 1.58 1.34 1.75 -16.56%
P/EPS 10.33 75.96 56.67 32.82 45.50 36.59 87.22 -29.91%
EY 9.68 1.32 1.76 3.05 2.20 2.73 1.15 42.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.38 0.67 0.91 0.77 0.80 -9.82%

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