[TNLOGIS] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 17.7%
YoY- 49.37%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 200,702 170,271 164,492 162,215 131,698 126,668 81,152 16.28%
PBT -5,011 3,130 6,222 8,393 6,928 9,326 10,170 -
Tax -1,583 -1,235 -1,795 -3,053 -3,353 -2,132 -2,692 -8.46%
NP -6,594 1,895 4,427 5,340 3,575 7,194 7,478 -
-
NP to SH -6,730 1,895 4,423 5,340 3,575 5,543 7,478 -
-
Tax Rate - 39.46% 28.85% 36.38% 48.40% 22.86% 26.47% -
Total Cost 207,296 168,376 160,065 156,875 128,123 119,474 73,674 18.80%
-
Net Worth 16,657,827 144,891 72,500 143,602 139,679 128,279 103,944 132.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 160,171 - 2,175 2,186 2,182 3,167 3,161 92.30%
Div Payout % 0.00% - 49.17% 40.95% 61.05% 57.14% 42.28% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 16,657,827 144,891 72,500 143,602 139,679 128,279 103,944 132.97%
NOSH 8,008,571 81,400 72,500 72,894 72,749 39,592 39,522 142.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -3.29% 1.11% 2.69% 3.29% 2.71% 5.68% 9.21% -
ROE -0.04% 1.31% 6.10% 3.72% 2.56% 4.32% 7.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2.51 209.18 226.89 222.53 181.03 319.93 205.33 -51.98%
EPS -0.08 2.33 6.10 7.33 4.91 14.00 18.92 -
DPS 2.00 0.00 3.00 3.00 3.00 8.00 8.00 -20.62%
NAPS 2.08 1.78 1.00 1.97 1.92 3.24 2.63 -3.83%
Adjusted Per Share Value based on latest NOSH - 72,894
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.09 33.16 32.04 31.59 25.65 24.67 15.81 16.27%
EPS -1.31 0.37 0.86 1.04 0.70 1.08 1.46 -
DPS 31.20 0.00 0.42 0.43 0.43 0.62 0.62 92.08%
NAPS 32.4439 0.2822 0.1412 0.2797 0.2721 0.2498 0.2024 132.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.65 0.99 1.70 1.29 1.76 2.66 5.10 -
P/RPS 25.94 0.47 0.75 0.58 0.97 0.83 2.48 47.85%
P/EPS -773.49 42.53 27.87 17.61 35.82 19.00 26.95 -
EY -0.13 2.35 3.59 5.68 2.79 5.26 3.71 -
DY 3.08 0.00 1.76 2.33 1.70 3.01 1.57 11.88%
P/NAPS 0.31 0.56 1.70 0.65 0.92 0.82 1.94 -26.32%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 29/06/04 28/05/03 28/05/02 30/05/01 - -
Price 0.65 0.90 1.38 1.30 1.90 2.07 0.00 -
P/RPS 25.94 0.43 0.61 0.58 1.05 0.65 0.00 -
P/EPS -773.49 38.66 22.62 17.75 38.66 14.79 0.00 -
EY -0.13 2.59 4.42 5.64 2.59 6.76 0.00 -
DY 3.08 0.00 2.17 2.31 1.58 3.86 0.00 -
P/NAPS 0.31 0.51 1.38 0.66 0.99 0.64 0.00 -

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
Post a Comment