[TNLOGIS] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 19.52%
YoY- 35.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 58,715 49,743 42,516 42,618 44,343 34,912 32,415 10.40%
PBT 3,178 249 561 1,948 2,317 2,722 4,059 -3.99%
Tax -609 -267 -388 -515 -1,259 -1,002 -1,346 -12.37%
NP 2,569 -18 173 1,433 1,058 1,720 2,713 -0.90%
-
NP to SH 2,472 -79 173 1,433 1,058 1,720 2,713 -1.53%
-
Tax Rate 19.16% 107.23% 69.16% 26.44% 54.34% 36.81% 33.16% -
Total Cost 56,146 49,761 42,343 41,185 43,285 33,192 29,702 11.19%
-
Net Worth 174,889 85,499 155,699 143,300 137,540 137,599 110,092 8.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 174,889 85,499 155,699 143,300 137,540 137,599 110,092 8.01%
NOSH 84,081 85,499 86,499 71,650 70,533 71,666 39,318 13.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.38% -0.04% 0.41% 3.36% 2.39% 4.93% 8.37% -
ROE 1.41% -0.09% 0.11% 1.00% 0.77% 1.25% 2.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.83 58.18 49.15 59.48 62.87 48.71 82.44 -2.72%
EPS 2.94 -0.09 0.20 2.00 1.50 2.40 6.90 -13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.00 1.80 2.00 1.95 1.92 2.80 -4.83%
Adjusted Per Share Value based on latest NOSH - 71,650
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.12 9.42 8.05 8.07 8.40 6.61 6.14 10.40%
EPS 0.47 -0.01 0.03 0.27 0.20 0.33 0.51 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3313 0.162 0.295 0.2715 0.2606 0.2607 0.2086 8.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.75 0.60 1.18 1.79 1.50 1.62 3.04 -
P/RPS 1.07 1.03 2.40 3.01 2.39 3.33 3.69 -18.63%
P/EPS 25.51 -649.37 590.00 89.50 100.00 67.50 44.06 -8.70%
EY 3.92 -0.15 0.17 1.12 1.00 1.48 2.27 9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.60 0.66 0.90 0.77 0.84 1.09 -16.85%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 22/02/06 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 -
Price 0.81 0.69 1.12 1.73 1.43 1.70 3.00 -
P/RPS 1.16 1.19 2.28 2.91 2.27 3.49 3.64 -17.34%
P/EPS 27.55 -746.77 560.00 86.50 95.33 70.83 43.48 -7.31%
EY 3.63 -0.13 0.18 1.16 1.05 1.41 2.30 7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.62 0.87 0.73 0.89 1.07 -15.47%

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