[TNLOGIS] YoY TTM Result on 31-Mar-2004 [#4]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

29-Jun-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Mar-2004 [#4]

Profit Trend

QoQ- -22.69%

YoY- -17.17%

Quarter Report

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	231,622	200,702	170,271	164,492	162,215	131,698	126,668	10.57%
YoY %	15.41%	17.87%	3.51%	1.40%	23.17%	3.97%	-	-
Horiz. %	182.86%	158.45%	134.42%	129.86%	128.06%	103.97%	100.00%	-
PBT	8,444	-5,011	3,130	6,222	8,393	6,928	9,326	-1.64%
YoY %	268.51%	-260.10%	-49.69%	-25.87%	21.15%	-25.71%	-	-
Horiz. %	90.54%	-53.73%	33.56%	66.72%	90.00%	74.29%	100.00%	-
Tax	-2,368	-1,583	-1,235	-1,795	-3,053	-3,353	-2,132	1.76%
YoY %	-49.59%	-28.18%	31.20%	41.21%	8.95%	-57.27%	-	-
Horiz. %	111.07%	74.25%	57.93%	84.19%	143.20%	157.27%	100.00%	-
NP	6,076	-6,594	1,895	4,427	5,340	3,575	7,194	-2.77%
YoY %	192.14%	-447.97%	-57.19%	-17.10%	49.37%	-50.31%	-	-
Horiz. %	84.46%	-91.66%	26.34%	61.54%	74.23%	49.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,744	-6,730	1,895	4,423	5,340	3,575	5,543	0.59%
YoY %	185.35%	-455.15%	-57.16%	-17.17%	49.37%	-35.50%	-	-
Horiz. %	103.63%	-121.41%	34.19%	79.79%	96.34%	64.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.04%	-	39.46%	28.85%	36.38%	48.40%	22.86%	-
YoY %	0.00%	-	36.78%	-20.70%	-24.83%	111.72%	-	-
Horiz. %	122.66%	-	172.62%	126.20%	159.14%	211.72%	100.00%	-
Total Cost	225,546	207,296	168,376	160,065	156,875	128,123	119,474	11.16%
YoY %	8.80%	23.11%	5.19%	2.03%	22.44%	7.24%	-	-
Horiz. %	188.78%	173.51%	140.93%	133.97%	131.30%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,524	16,657,827	144,891	72,500	143,602	139,679	128,279	4.65%
YoY %	-98.99%	11,396.80%	99.85%	-49.51%	2.81%	8.89%	-	-
Horiz. %	131.37%	12,985.62%	112.95%	56.52%	111.95%	108.89%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	33	160,171	-	2,175	2,186	2,182	3,167	-53.24%
YoY %	-99.98%	0.00%	-	-0.50%	0.18%	-31.10%	-	-
Horiz. %	1.04%	5,057.50%	-	68.68%	69.02%	68.90%	100.00%	-
Div Payout %	0.59%	0.00%	-	49.17%	40.95%	61.05%	57.14%	-
YoY %	0.00%	0.00%	-	20.07%	-32.92%	6.84%	-	-
Horiz. %	1.03%	0.00%	-	86.05%	71.67%	106.84%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	168,524	16,657,827	144,891	72,500	143,602	139,679	128,279	4.65%
YoY %	-98.99%	11,396.80%	99.85%	-49.51%	2.81%	8.89%	-	-
Horiz. %	131.37%	12,985.62%	112.95%	56.52%	111.95%	108.89%	100.00%	-
NOSH	84,262	8,008,571	81,400	72,500	72,894	72,749	39,592	13.40%
YoY %	-98.95%	9,738.54%	12.28%	-0.54%	0.20%	83.75%	-	-
Horiz. %	212.83%	20,227.75%	205.60%	183.12%	184.11%	183.75%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	2.62%	-3.29%	1.11%	2.69%	3.29%	2.71%	5.68%	-
YoY %	179.64%	-396.40%	-58.74%	-18.24%	21.40%	-52.29%	-	-
Horiz. %	46.13%	-57.92%	19.54%	47.36%	57.92%	47.71%	100.00%	-
ROE	3.41%	-0.04%	1.31%	6.10%	3.72%	2.56%	4.32%	-
YoY %	8,625.00%	-103.05%	-78.52%	63.98%	45.31%	-40.74%	-	-
Horiz. %	78.94%	-0.93%	30.32%	141.20%	86.11%	59.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	274.88	2.51	209.18	226.89	222.53	181.03	319.93	-2.49%
YoY %	10,851.39%	-98.80%	-7.81%	1.96%	22.92%	-43.42%	-	-
Horiz. %	85.92%	0.78%	65.38%	70.92%	69.56%	56.58%	100.00%	-
EPS	6.82	-0.08	2.33	6.10	7.33	4.91	14.00	-11.29%
YoY %	8,625.00%	-103.43%	-61.80%	-16.78%	49.29%	-64.93%	-	-
Horiz. %	48.71%	-0.57%	16.64%	43.57%	52.36%	35.07%	100.00%	-
DPS	0.04	2.00	0.00	3.00	3.00	3.00	8.00	-58.63%
YoY %	-98.00%	0.00%	0.00%	0.00%	0.00%	-62.50%	-	-
Horiz. %	0.50%	25.00%	0.00%	37.50%	37.50%	37.50%	100.00%	-
NAPS	2.00	2.08	1.78	1.00	1.97	1.92	3.24	-7.72%
YoY %	-3.85%	16.85%	78.00%	-49.24%	2.60%	-40.74%	-	-
Horiz. %	61.73%	64.20%	54.94%	30.86%	60.80%	59.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 72,500
RPS	43.88	38.02	32.26	31.16	30.73	24.95	24.00	10.57%
YoY %	15.41%	17.85%	3.53%	1.40%	23.17%	3.96%	-	-
Horiz. %	182.83%	158.42%	134.42%	129.83%	128.04%	103.96%	100.00%	-
EPS	1.09	-1.28	0.36	0.84	1.01	0.68	1.05	0.62%
YoY %	185.16%	-455.56%	-57.14%	-16.83%	48.53%	-35.24%	-	-
Horiz. %	103.81%	-121.90%	34.29%	80.00%	96.19%	64.76%	100.00%	-
DPS	0.01	30.35	0.00	0.41	0.41	0.41	0.60	-49.44%
YoY %	-99.97%	0.00%	0.00%	0.00%	0.00%	-31.67%	-	-
Horiz. %	1.67%	5,058.33%	0.00%	68.33%	68.33%	68.33%	100.00%	-
NAPS	0.3193	31.5594	0.2745	0.1374	0.2721	0.2646	0.243	4.65%
YoY %	-98.99%	11,397.05%	99.78%	-49.50%	2.83%	8.89%	-	-
Horiz. %	131.40%	12,987.41%	112.96%	56.54%	111.98%	108.89%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.85	0.65	0.99	1.70	1.29	1.76	2.66	-
P/RPS	0.31	25.94	0.47	0.75	0.58	0.97	0.83	-15.13%
YoY %	-98.80%	5,419.15%	-37.33%	29.31%	-40.21%	16.87%	-	-
Horiz. %	37.35%	3,125.30%	56.63%	90.36%	69.88%	116.87%	100.00%	-
P/EPS	12.47	-773.49	42.53	27.87	17.61	35.82	19.00	-6.77%
YoY %	101.61%	-1,918.69%	52.60%	58.26%	-50.84%	88.53%	-	-
Horiz. %	65.63%	-4,071.00%	223.84%	146.68%	92.68%	188.53%	100.00%	-
EY	8.02	-0.13	2.35	3.59	5.68	2.79	5.26	7.27%
YoY %	6,269.23%	-105.53%	-34.54%	-36.80%	103.58%	-46.96%	-	-
Horiz. %	152.47%	-2.47%	44.68%	68.25%	107.98%	53.04%	100.00%	-
DY	0.05	3.08	0.00	1.76	2.33	1.70	3.01	-49.47%
YoY %	-98.38%	0.00%	0.00%	-24.46%	37.06%	-43.52%	-	-
Horiz. %	1.66%	102.33%	0.00%	58.47%	77.41%	56.48%	100.00%	-
P/NAPS	0.43	0.31	0.56	1.70	0.65	0.92	0.82	-10.19%
YoY %	38.71%	-44.64%	-67.06%	161.54%	-29.35%	12.20%	-	-
Horiz. %	52.44%	37.80%	68.29%	207.32%	79.27%	112.20%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	29/05/07	31/05/06	26/05/05	29/06/04	28/05/03	28/05/02	30/05/01	-
Price	0.88	0.65	0.90	1.38	1.30	1.90	2.07	-
P/RPS	0.32	25.94	0.43	0.61	0.58	1.05	0.65	-11.13%
YoY %	-98.77%	5,932.56%	-29.51%	5.17%	-44.76%	61.54%	-	-
Horiz. %	49.23%	3,990.77%	66.15%	93.85%	89.23%	161.54%	100.00%	-
P/EPS	12.91	-773.49	38.66	22.62	17.75	38.66	14.79	-2.23%
YoY %	101.67%	-2,100.75%	70.91%	27.44%	-54.09%	161.39%	-	-
Horiz. %	87.29%	-5,229.82%	261.39%	152.94%	120.01%	261.39%	100.00%	-
EY	7.75	-0.13	2.59	4.42	5.64	2.59	6.76	2.30%
YoY %	6,061.54%	-105.02%	-41.40%	-21.63%	117.76%	-61.69%	-	-
Horiz. %	114.64%	-1.92%	38.31%	65.38%	83.43%	38.31%	100.00%	-
DY	0.05	3.08	0.00	2.17	2.31	1.58	3.86	-51.52%
YoY %	-98.38%	0.00%	0.00%	-6.06%	46.20%	-59.07%	-	-
Horiz. %	1.30%	79.79%	0.00%	56.22%	59.84%	40.93%	100.00%	-
P/NAPS	0.44	0.31	0.51	1.38	0.66	0.99	0.64	-6.05%
YoY %	41.94%	-39.22%	-63.04%	109.09%	-33.33%	54.69%	-	-
Horiz. %	68.75%	48.44%	79.69%	215.62%	103.12%	154.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos