[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -7.67%
YoY- -68.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 215,672 202,399 170,312 144,963 129,359 126,330 123,554 9.72%
PBT 4,279 5,345 4,990 2,719 4,804 6,145 7,784 -9.48%
Tax -2,557 5,420 -1,374 -1,675 -1,753 -1,809 -3,829 -6.50%
NP 1,722 10,765 3,616 1,044 3,051 4,336 3,955 -12.92%
-
NP to SH 1,434 10,526 3,343 951 3,051 4,336 3,955 -15.54%
-
Tax Rate 59.76% -101.40% 27.54% 61.60% 36.49% 29.44% 49.19% -
Total Cost 213,950 191,634 166,696 143,919 126,308 121,994 119,599 10.16%
-
Net Worth 193,715 188,324 175,149 86,545 152,549 144,533 137,718 5.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 193,715 188,324 175,149 86,545 152,549 144,533 137,718 5.84%
NOSH 83,859 84,073 84,206 86,545 84,750 72,266 70,625 2.90%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.80% 5.32% 2.12% 0.72% 2.36% 3.43% 3.20% -
ROE 0.74% 5.59% 1.91% 1.10% 2.00% 3.00% 2.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 257.18 240.74 202.26 167.50 152.64 174.81 174.94 6.62%
EPS 1.71 12.52 3.97 1.13 3.60 6.00 5.60 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.24 2.08 1.00 1.80 2.00 1.95 2.86%
Adjusted Per Share Value based on latest NOSH - 85,499
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.86 38.35 32.27 27.46 24.51 23.93 23.41 9.71%
EPS 0.27 1.99 0.63 0.18 0.58 0.82 0.75 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.367 0.3568 0.3318 0.164 0.289 0.2738 0.2609 5.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.68 1.00 0.75 0.60 1.18 1.79 1.50 -
P/RPS 0.26 0.42 0.37 0.36 0.77 1.02 0.86 -18.06%
P/EPS 39.77 7.99 18.89 54.60 32.78 29.83 26.79 6.79%
EY 2.51 12.52 5.29 1.83 3.05 3.35 3.73 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.36 0.60 0.66 0.90 0.77 -15.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 27/02/08 27/02/07 22/02/06 24/02/05 27/02/04 27/02/03 -
Price 0.67 0.90 0.81 0.69 1.12 1.73 1.43 -
P/RPS 0.26 0.37 0.40 0.41 0.73 0.99 0.82 -17.40%
P/EPS 39.18 7.19 20.40 62.79 31.11 28.83 25.54 7.38%
EY 2.55 13.91 4.90 1.59 3.21 3.47 3.92 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.39 0.69 0.62 0.87 0.73 -14.24%

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