[TNLOGIS] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 12.08%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 174,390 164,445 167,408 137,519 127,869 110,821 9.48%
PBT 1,323 6,430 8,682 7,793 7,724 13,129 -36.79%
Tax -1,115 -1,672 -2,885 -3,786 -1,686 -3,680 -21.23%
NP 208 4,758 5,797 4,007 6,038 9,449 -53.36%
-
NP to SH 206 4,754 5,797 4,007 4,387 9,449 -53.45%
-
Tax Rate 84.28% 26.00% 33.23% 48.58% 21.83% 28.03% -
Total Cost 174,182 159,687 161,611 133,512 121,831 101,372 11.42%
-
Net Worth 154,834 138,816 140,579 133,706 133,831 105,251 8.02%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 2,175 2,186 2,182 3,167 3,161 -
Div Payout % - 45.75% 37.72% 54.47% 72.20% 33.46% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 154,834 138,816 140,579 133,706 133,831 105,251 8.02%
NOSH 86,499 72,678 70,999 69,277 42,894 39,420 17.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.12% 2.89% 3.46% 2.91% 4.72% 8.53% -
ROE 0.13% 3.42% 4.12% 3.00% 3.28% 8.98% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 201.61 226.26 235.79 198.50 298.10 281.13 -6.42%
EPS 0.24 6.54 8.16 5.78 10.23 23.97 -60.15%
DPS 0.00 2.99 3.08 3.15 7.38 8.02 -
NAPS 1.79 1.91 1.98 1.93 3.12 2.67 -7.68%
Adjusted Per Share Value based on latest NOSH - 69,277
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.97 32.03 32.61 26.78 24.90 21.58 9.49%
EPS 0.04 0.93 1.13 0.78 0.85 1.84 -53.48%
DPS 0.00 0.42 0.43 0.43 0.62 0.62 -
NAPS 0.3016 0.2704 0.2738 0.2604 0.2607 0.205 8.02%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.84 1.39 1.50 1.78 1.87 3.86 -
P/RPS 0.42 0.61 0.64 0.90 0.63 1.37 -21.04%
P/EPS 352.72 21.25 18.37 30.77 18.28 16.10 85.34%
EY 0.28 4.71 5.44 3.25 5.47 6.21 -46.17%
DY 0.00 2.15 2.05 1.77 3.95 2.08 -
P/NAPS 0.47 0.73 0.76 0.92 0.60 1.45 -20.16%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 30/08/00 -
Price 0.78 1.30 1.58 1.69 2.58 3.82 -
P/RPS 0.39 0.57 0.67 0.85 0.87 1.36 -22.09%
P/EPS 327.52 19.87 19.35 29.22 25.23 15.94 82.98%
EY 0.31 5.03 5.17 3.42 3.96 6.27 -45.17%
DY 0.00 2.30 1.95 1.86 2.86 2.10 -
P/NAPS 0.44 0.68 0.80 0.88 0.83 1.43 -20.99%

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