[TNLOGIS] YoY TTM 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- 7.01%
YoY- 26.1%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 225,233 186,693 167,521 164,472 157,591 130,294 121,603 10.81%
PBT -2,787 1,092 4,881 6,754 9,299 4,001 12,990 -
Tax -1,235 -1,204 -1,743 -1,029 -4,762 -1,008 -4,045 -17.93%
NP -4,022 -112 3,138 5,725 4,537 2,993 8,945 -
-
NP to SH -4,338 -205 3,138 5,721 4,537 1,342 8,945 -
-
Tax Rate - 110.26% 35.71% 15.24% 51.21% 25.19% 31.14% -
Total Cost 229,255 186,805 164,383 158,747 153,054 127,301 112,658 12.56%
-
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 160,171 - 2,175 2,186 2,182 3,167 3,161 92.30%
Div Payout % 0.00% - 69.31% 38.22% 48.10% 236.02% 35.35% -
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 -1.79% -0.06% 1.87% 3.48% 2.88% 2.30% 7.36% -
ROE -2.48% -0.24% 2.02% 3.99% 3.30% 0.98% 8.12% -
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 267.87 218.35 193.67 229.55 223.43 181.81 309.27 -2.36%
EPS -5.16 -0.24 3.63 7.98 6.43 1.87 22.75 -
DPS 190.50 0.00 2.51 3.00 3.09 4.42 8.00 69.57%
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 43.87 36.36 32.63 32.03 30.69 25.38 23.68 10.81%
EPS -0.84 -0.04 0.61 1.11 0.88 0.26 1.74 -
DPS 31.20 0.00 0.42 0.43 0.43 0.62 0.62 92.08%
NAPS 0.3406 0.1665 0.3033 0.2791 0.2679 0.268 0.2144 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 0.28 0.27 0.61 0.78 0.67 0.89 0.98 -18.83%
P/EPS -14.54 -250.24 32.53 22.42 23.32 86.51 13.36 -
EY -6.88 -0.40 3.07 4.46 4.29 1.16 7.48 -
DY 253.99 0.00 2.13 1.68 2.06 2.73 2.63 114.12%
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 0.30 0.32 0.58 0.75 0.64 0.94 0.97 -17.75%
P/EPS -15.70 -287.78 30.87 21.67 22.23 90.78 13.19 -
EY -6.37 -0.35 3.24 4.62 4.50 1.10 7.58 -
DY 235.18 0.00 2.25 1.73 2.16 2.60 2.67 110.86%
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