[TNLOGIS] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -39.61%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 265,837 231,622 200,702 170,271 164,492 162,215 131,698 12.40%
PBT 9,233 8,444 -5,011 3,130 6,222 8,393 6,928 4.89%
Tax 8,953 -2,368 -1,583 -1,235 -1,795 -3,053 -3,353 -
NP 18,186 6,076 -6,594 1,895 4,427 5,340 3,575 31.11%
-
NP to SH 17,878 5,744 -6,730 1,895 4,423 5,340 3,575 30.73%
-
Tax Rate -96.97% 28.04% - 39.46% 28.85% 36.38% 48.40% -
Total Cost 247,651 225,546 207,296 168,376 160,065 156,875 128,123 11.59%
-
Net Worth 168,247 168,524 16,657,827 144,891 72,500 143,602 139,679 3.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 33 33 160,171 - 2,175 2,186 2,182 -50.23%
Div Payout % 0.19% 0.59% 0.00% - 49.17% 40.95% 61.05% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 168,247 168,524 16,657,827 144,891 72,500 143,602 139,679 3.14%
NOSH 84,123 84,262 8,008,571 81,400 72,500 72,894 72,749 2.44%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.84% 2.62% -3.29% 1.11% 2.69% 3.29% 2.71% -
ROE 10.63% 3.41% -0.04% 1.31% 6.10% 3.72% 2.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 316.01 274.88 2.51 209.18 226.89 222.53 181.03 9.72%
EPS 21.25 6.82 -0.08 2.33 6.10 7.33 4.91 27.62%
DPS 0.04 0.04 2.00 0.00 3.00 3.00 3.00 -51.27%
NAPS 2.00 2.00 2.08 1.78 1.00 1.97 1.92 0.68%
Adjusted Per Share Value based on latest NOSH - 81,400
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 50.36 43.88 38.02 32.26 31.16 30.73 24.95 12.40%
EPS 3.39 1.09 -1.28 0.36 0.84 1.01 0.68 30.66%
DPS 0.01 0.01 30.35 0.00 0.41 0.41 0.41 -46.11%
NAPS 0.3188 0.3193 31.5594 0.2745 0.1374 0.2721 0.2646 3.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.83 0.85 0.65 0.99 1.70 1.29 1.76 -
P/RPS 0.26 0.31 25.94 0.47 0.75 0.58 0.97 -19.68%
P/EPS 3.91 12.47 -773.49 42.53 27.87 17.61 35.82 -30.84%
EY 25.60 8.02 -0.13 2.35 3.59 5.68 2.79 44.64%
DY 0.05 0.05 3.08 0.00 1.76 2.33 1.70 -44.41%
P/NAPS 0.42 0.43 0.31 0.56 1.70 0.65 0.92 -12.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 31/05/06 26/05/05 29/06/04 28/05/03 28/05/02 -
Price 0.80 0.88 0.65 0.90 1.38 1.30 1.90 -
P/RPS 0.25 0.32 25.94 0.43 0.61 0.58 1.05 -21.25%
P/EPS 3.76 12.91 -773.49 38.66 22.62 17.75 38.66 -32.16%
EY 26.57 7.75 -0.13 2.59 4.42 5.64 2.59 47.35%
DY 0.05 0.05 3.08 0.00 2.17 2.31 1.58 -43.72%
P/NAPS 0.40 0.44 0.31 0.51 1.38 0.66 0.99 -14.00%

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