[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -21.9%
YoY- -71.59%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 146,764 131,698 130,906 126,536 123,480 126,367 125,670 10.92%
PBT 8,888 6,928 7,217 5,382 5,428 9,326 14,317 -27.29%
Tax -3,900 -3,353 -3,226 -2,836 -2,168 -3,783 -4,725 -12.03%
NP 4,988 3,575 3,990 2,546 3,260 5,543 9,592 -35.41%
-
NP to SH 4,988 3,575 3,990 2,546 3,260 5,543 9,592 -35.41%
-
Tax Rate 43.88% 48.40% 44.70% 52.69% 39.94% 40.56% 33.00% -
Total Cost 141,776 128,123 126,916 123,990 120,220 120,824 116,078 14.30%
-
Net Worth 133,706 132,000 75,612 138,615 133,831 128,189 110,676 13.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 2,062 - - - 3,165 - -
Div Payout % - 57.69% - - - 57.10% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 133,706 132,000 75,612 138,615 133,831 128,189 110,676 13.47%
NOSH 69,277 68,750 39,381 70,722 42,894 39,564 39,527 45.51%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.40% 2.71% 3.05% 2.01% 2.64% 4.39% 7.63% -
ROE 3.73% 2.71% 5.28% 1.84% 2.44% 4.32% 8.67% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 211.85 191.56 332.41 178.92 287.87 319.39 317.93 -23.76%
EPS 7.20 5.20 10.13 3.60 7.60 8.40 24.27 -55.61%
DPS 0.00 3.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.93 1.92 1.92 1.96 3.12 3.24 2.80 -22.02%
Adjusted Per Share Value based on latest NOSH - 70,461
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.58 25.65 25.50 24.65 24.05 24.61 24.48 10.90%
EPS 0.97 0.70 0.78 0.50 0.63 1.08 1.87 -35.51%
DPS 0.00 0.40 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.2604 0.2571 0.1473 0.27 0.2607 0.2497 0.2156 13.45%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.78 1.76 1.62 1.38 1.87 2.66 3.04 -
P/RPS 0.84 0.92 0.49 0.77 0.65 0.83 0.96 -8.53%
P/EPS 24.72 33.85 15.99 38.33 24.61 18.99 12.53 57.49%
EY 4.04 2.95 6.26 2.61 4.06 5.27 7.98 -36.55%
DY 0.00 1.70 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 0.92 0.92 0.84 0.70 0.60 0.82 1.09 -10.71%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 28/05/02 26/02/02 27/11/01 30/08/01 30/05/01 27/02/01 -
Price 1.69 1.90 1.70 1.57 2.58 2.07 3.00 -
P/RPS 0.80 0.99 0.51 0.88 0.90 0.65 0.94 -10.21%
P/EPS 23.47 36.54 16.78 43.61 33.95 14.78 12.36 53.52%
EY 4.26 2.74 5.96 2.29 2.95 6.77 8.09 -34.86%
DY 0.00 1.58 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 0.88 0.99 0.89 0.80 0.83 0.64 1.07 -12.25%

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