[TNLOGIS] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 7.48%
YoY- -17.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 244,076 207,874 174,390 164,445 167,408 137,519 127,869 11.37%
PBT 9,912 -5,644 1,323 6,430 8,682 7,793 7,724 4.24%
Tax -192 -1,330 -1,115 -1,672 -2,885 -3,786 -1,686 -30.36%
NP 9,720 -6,974 208 4,758 5,797 4,007 6,038 8.25%
-
NP to SH 9,374 -7,189 206 4,754 5,797 4,007 4,387 13.48%
-
Tax Rate 1.94% - 84.28% 26.00% 33.23% 48.58% 21.83% -
Total Cost 234,356 214,848 174,182 159,687 161,611 133,512 121,831 11.51%
-
Net Worth 179,539 179,061 154,834 138,816 140,579 133,706 133,831 5.01%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 33 160,171 - 2,175 2,186 2,182 3,167 -53.24%
Div Payout % 0.36% 0.00% - 45.75% 37.72% 54.47% 72.20% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 179,539 179,061 154,834 138,816 140,579 133,706 133,831 5.01%
NOSH 81,981 86,923 86,499 72,678 70,999 69,277 42,894 11.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.98% -3.35% 0.12% 2.89% 3.46% 2.91% 4.72% -
ROE 5.22% -4.01% 0.13% 3.42% 4.12% 3.00% 3.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 297.72 239.15 201.61 226.26 235.79 198.50 298.10 -0.02%
EPS 11.43 -8.27 0.24 6.54 8.16 5.78 10.23 1.86%
DPS 0.04 184.27 0.00 2.99 3.08 3.15 7.38 -58.07%
NAPS 2.19 2.06 1.79 1.91 1.98 1.93 3.12 -5.72%
Adjusted Per Share Value based on latest NOSH - 72,678
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.54 40.49 33.97 32.03 32.61 26.78 24.90 11.37%
EPS 1.83 -1.40 0.04 0.93 1.13 0.78 0.85 13.62%
DPS 0.01 31.20 0.00 0.42 0.43 0.43 0.62 -49.71%
NAPS 0.3497 0.3488 0.3016 0.2704 0.2738 0.2604 0.2607 5.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.95 0.65 0.84 1.39 1.50 1.78 1.87 -
P/RPS 0.32 0.27 0.42 0.61 0.64 0.90 0.63 -10.67%
P/EPS 8.31 -7.86 352.72 21.25 18.37 30.77 18.28 -12.30%
EY 12.04 -12.72 0.28 4.71 5.44 3.25 5.47 14.04%
DY 0.04 283.49 0.00 2.15 2.05 1.77 3.95 -53.47%
P/NAPS 0.43 0.32 0.47 0.73 0.76 0.92 0.60 -5.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 -
Price 0.99 0.62 0.78 1.30 1.58 1.69 2.58 -
P/RPS 0.33 0.26 0.39 0.57 0.67 0.85 0.87 -14.91%
P/EPS 8.66 -7.50 327.52 19.87 19.35 29.22 25.23 -16.31%
EY 11.55 -13.34 0.31 5.03 5.17 3.42 3.96 19.52%
DY 0.04 297.21 0.00 2.30 1.95 1.86 2.86 -50.89%
P/NAPS 0.45 0.30 0.44 0.68 0.80 0.88 0.83 -9.69%

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