[TNLOGIS] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -7.49%
YoY- -17.73%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 255,810 216,261 179,466 167,623 166,197 148,160 127,797 12.25%
PBT 11,170 -5,716 1,404 6,268 7,123 9,704 5,338 13.08%
Tax 1,878 -893 -1,325 -1,870 -1,773 -4,505 -1,352 -
NP 13,048 -6,609 79 4,398 5,350 5,199 3,986 21.84%
-
NP to SH 12,690 -6,889 47 4,398 5,346 5,199 2,335 32.57%
-
Tax Rate -16.81% - 94.37% 29.83% 24.89% 46.42% 25.33% -
Total Cost 242,762 222,870 179,387 163,225 160,847 142,961 123,811 11.87%
-
Net Worth 188,493 174,092 153,044 145,609 141,058 139,891 70,461 17.81%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 33 160,171 - 2,175 2,186 2,182 3,167 -53.24%
Div Payout % 0.27% 0.00% - 49.45% 40.91% 41.98% 135.65% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 188,493 174,092 153,044 145,609 141,058 139,891 70,461 17.81%
NOSH 84,148 84,102 85,499 76,636 70,529 71,739 70,461 3.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.10% -3.06% 0.04% 2.62% 3.22% 3.51% 3.12% -
ROE 6.73% -3.96% 0.03% 3.02% 3.79% 3.72% 3.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 304.00 257.14 209.90 218.73 235.64 206.53 181.37 8.98%
EPS 15.08 -8.19 0.05 5.74 7.58 7.25 3.31 28.73%
DPS 0.04 190.45 0.00 2.84 3.10 3.04 4.50 -54.47%
NAPS 2.24 2.07 1.79 1.90 2.00 1.95 1.00 14.37%
Adjusted Per Share Value based on latest NOSH - 76,636
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 49.82 42.12 34.95 32.65 32.37 28.86 24.89 12.25%
EPS 2.47 -1.34 0.01 0.86 1.04 1.01 0.45 32.79%
DPS 0.01 31.20 0.00 0.42 0.43 0.43 0.62 -49.71%
NAPS 0.3671 0.3391 0.2981 0.2836 0.2747 0.2725 0.1372 17.81%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.01 0.64 0.64 1.42 1.50 1.60 1.38 -
P/RPS 0.33 0.25 0.30 0.65 0.64 0.77 0.76 -12.97%
P/EPS 6.70 -7.81 1,164.26 24.74 19.79 22.08 41.64 -26.23%
EY 14.93 -12.80 0.09 4.04 5.05 4.53 2.40 35.59%
DY 0.04 297.57 0.00 2.00 2.07 1.90 3.26 -51.95%
P/NAPS 0.45 0.31 0.36 0.75 0.75 0.82 1.38 -17.02%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 23/11/06 21/11/05 25/11/04 28/11/03 26/11/02 27/11/01 -
Price 0.96 0.79 0.68 1.28 1.82 1.50 1.57 -
P/RPS 0.32 0.31 0.32 0.59 0.77 0.73 0.87 -15.34%
P/EPS 6.37 -9.64 1,237.02 22.30 24.01 20.70 47.38 -28.41%
EY 15.71 -10.37 0.08 4.48 4.16 4.83 2.11 39.71%
DY 0.04 241.07 0.00 2.22 1.70 2.03 2.86 -50.89%
P/NAPS 0.43 0.38 0.38 0.67 0.91 0.77 1.57 -19.40%

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