[TNLOGIS] YoY TTM Result on 30-Jun-2000 [#1]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

30-Aug-2000

Admission Sponsor

Sponsor

Financial Year

31-Mar-2001

Quarter

30-Jun-2000 [#1]

Profit Trend

QoQ- 26.36%

YoY--%

Quarter Report

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	167,408	137,519	127,869	110,821	14.74%
YoY %	21.73%	7.55%	15.38%	-	-
Horiz. %	151.06%	124.09%	115.38%	100.00%	-
PBT	8,682	7,793	7,724	13,129	-12.87%
YoY %	11.41%	0.89%	-41.17%	-	-
Horiz. %	66.13%	59.36%	58.83%	100.00%	-
Tax	-2,885	-3,786	-1,686	-3,680	-7.79%
YoY %	23.80%	-124.56%	54.18%	-	-
Horiz. %	78.40%	102.88%	45.82%	100.00%	-
NP	5,797	4,007	6,038	9,449	-15.02%
YoY %	44.67%	-33.64%	-36.10%	-	-
Horiz. %	61.35%	42.41%	63.90%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	5,797	4,007	4,387	9,449	-15.02%
YoY %	44.67%	-8.66%	-53.57%	-	-
Horiz. %	61.35%	42.41%	46.43%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	33.23%	48.58%	21.83%	28.03%	-
YoY %	-31.60%	122.54%	-22.12%	-	-
Horiz. %	118.55%	173.31%	77.88%	100.00%	-
Total Cost	161,611	133,512	121,831	101,372	16.82%
YoY %	21.05%	9.59%	20.18%	-	-
Horiz. %	159.42%	131.71%	120.18%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	140,579	133,706	133,831	105,251	10.12%
YoY %	5.14%	-0.09%	27.15%	-	-
Horiz. %	133.57%	127.04%	127.15%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	2,186	2,182	3,167	3,161	-11.56%
YoY %	0.18%	-31.10%	0.19%	-	-
Horiz. %	69.16%	69.03%	100.19%	100.00%	-
Div Payout %	37.72%	54.47%	72.20%	33.46%	-
YoY %	-30.75%	-24.56%	115.78%	-	-
Horiz. %	112.73%	162.79%	215.78%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	140,579	133,706	133,831	105,251	10.12%
YoY %	5.14%	-0.09%	27.15%	-	-
Horiz. %	133.57%	127.04%	127.15%	100.00%	-
NOSH	70,999	69,277	42,894	39,420	21.66%
YoY %	2.49%	61.51%	8.81%	-	-
Horiz. %	180.11%	175.74%	108.81%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.46%	2.91%	4.72%	8.53%	-
YoY %	18.90%	-38.35%	-44.67%	-	-
Horiz. %	40.56%	34.11%	55.33%	100.00%	-
ROE	4.12%	3.00%	3.28%	8.98%	-
YoY %	37.33%	-8.54%	-63.47%	-	-
Horiz. %	45.88%	33.41%	36.53%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	235.79	198.50	298.10	281.13	-5.69%
YoY %	18.79%	-33.41%	6.04%	-	-
Horiz. %	83.87%	70.61%	106.04%	100.00%	-
EPS	8.16	5.78	10.23	23.97	-30.17%
YoY %	41.18%	-43.50%	-57.32%	-	-
Horiz. %	34.04%	24.11%	42.68%	100.00%	-
DPS	3.08	3.15	7.38	8.02	-27.31%
YoY %	-2.22%	-57.32%	-7.98%	-	-
Horiz. %	38.40%	39.28%	92.02%	100.00%	-
NAPS	1.98	1.93	3.12	2.67	-9.48%
YoY %	2.59%	-38.14%	16.85%	-	-
Horiz. %	74.16%	72.28%	116.85%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,420
RPS	32.61	26.78	24.90	21.58	14.75%
YoY %	21.77%	7.55%	15.38%	-	-
Horiz. %	151.11%	124.10%	115.38%	100.00%	-
EPS	1.13	0.78	0.85	1.84	-14.99%
YoY %	44.87%	-8.24%	-53.80%	-	-
Horiz. %	61.41%	42.39%	46.20%	100.00%	-
DPS	0.43	0.43	0.62	0.62	-11.48%
YoY %	0.00%	-30.65%	0.00%	-	-
Horiz. %	69.35%	69.35%	100.00%	100.00%	-
NAPS	0.2738	0.2604	0.2607	0.205	10.12%
YoY %	5.15%	-0.12%	27.17%	-	-
Horiz. %	133.56%	127.02%	127.17%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.50	1.78	1.87	3.86	-
P/RPS	0.64	0.90	0.63	1.37	-22.40%
YoY %	-28.89%	42.86%	-54.01%	-	-
Horiz. %	46.72%	65.69%	45.99%	100.00%	-
P/EPS	18.37	30.77	18.28	16.10	4.49%
YoY %	-40.30%	68.33%	13.54%	-	-
Horiz. %	114.10%	191.12%	113.54%	100.00%	-
EY	5.44	3.25	5.47	6.21	-4.31%
YoY %	67.38%	-40.59%	-11.92%	-	-
Horiz. %	87.60%	52.33%	88.08%	100.00%	-
DY	2.05	1.77	3.95	2.08	-0.48%
YoY %	15.82%	-55.19%	89.90%	-	-
Horiz. %	98.56%	85.10%	189.90%	100.00%	-
P/NAPS	0.76	0.92	0.60	1.45	-19.37%
YoY %	-17.39%	53.33%	-58.62%	-	-
Horiz. %	52.41%	63.45%	41.38%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/03	28/08/02	30/08/01	30/08/00	-
Price	1.58	1.69	2.58	3.82	-
P/RPS	0.67	0.85	0.87	1.36	-21.02%
YoY %	-21.18%	-2.30%	-36.03%	-	-
Horiz. %	49.26%	62.50%	63.97%	100.00%	-
P/EPS	19.35	29.22	25.23	15.94	6.67%
YoY %	-33.78%	15.81%	58.28%	-	-
Horiz. %	121.39%	183.31%	158.28%	100.00%	-
EY	5.17	3.42	3.96	6.27	-6.22%
YoY %	51.17%	-13.64%	-36.84%	-	-
Horiz. %	82.46%	54.55%	63.16%	100.00%	-
DY	1.95	1.86	2.86	2.10	-2.44%
YoY %	4.84%	-34.97%	36.19%	-	-
Horiz. %	92.86%	88.57%	136.19%	100.00%	-
P/NAPS	0.80	0.88	0.83	1.43	-17.60%
YoY %	-9.09%	6.02%	-41.96%	-	-
Horiz. %	55.94%	61.54%	58.04%	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