[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -14.82%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 167,348 164,492 168,440 167,424 167,536 163,228 164,738 1.05%
PBT 10,876 6,222 8,193 8,394 10,044 8,201 10,378 3.17%
Tax -2,736 -1,799 -2,412 -2,554 -3,176 -2,686 -5,105 -34.04%
NP 8,140 4,423 5,781 5,840 6,868 5,515 5,273 33.60%
-
NP to SH 8,140 4,423 5,781 5,806 6,816 5,515 5,273 33.60%
-
Tax Rate 25.16% 28.91% 29.44% 30.43% 31.62% 32.75% 49.19% -
Total Cost 159,208 160,069 162,658 161,584 160,668 157,713 159,465 -0.10%
-
Net Worth 138,952 136,315 144,533 145,150 140,579 132,432 137,718 0.59%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 2,175 - - - 2,136 - -
Div Payout % - 49.18% - - - 38.73% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 138,952 136,315 144,533 145,150 140,579 132,432 137,718 0.59%
NOSH 72,750 72,508 72,266 72,575 70,999 71,200 70,624 1.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.86% 2.69% 3.43% 3.49% 4.10% 3.38% 3.20% -
ROE 5.86% 3.24% 4.00% 4.00% 4.85% 4.16% 3.83% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 230.03 226.86 233.08 230.69 235.97 229.25 233.26 -0.92%
EPS 11.20 6.10 8.00 8.00 9.60 7.80 7.47 31.03%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.91 1.88 2.00 2.00 1.98 1.86 1.95 -1.37%
Adjusted Per Share Value based on latest NOSH - 70,529
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.71 31.16 31.91 31.72 31.74 30.92 31.21 1.06%
EPS 1.54 0.84 1.10 1.10 1.29 1.04 1.00 33.39%
DPS 0.00 0.41 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.2633 0.2583 0.2738 0.275 0.2663 0.2509 0.2609 0.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.39 1.70 1.79 1.50 1.50 1.29 1.50 -
P/RPS 0.60 0.75 0.77 0.65 0.64 0.56 0.64 -4.21%
P/EPS 12.42 27.87 22.38 18.75 15.63 16.65 20.09 -27.45%
EY 8.05 3.59 4.47 5.33 6.40 6.00 4.98 37.77%
DY 0.00 1.76 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.73 0.90 0.90 0.75 0.76 0.69 0.77 -3.49%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 29/06/04 27/02/04 28/11/03 28/08/03 28/05/03 27/02/03 -
Price 1.30 1.38 1.73 1.82 1.58 1.30 1.43 -
P/RPS 0.57 0.61 0.74 0.79 0.67 0.57 0.61 -4.42%
P/EPS 11.62 22.62 21.63 22.75 16.46 16.78 19.15 -28.34%
EY 8.61 4.42 4.62 4.40 6.08 5.96 5.22 39.64%
DY 0.00 2.17 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 0.68 0.73 0.87 0.91 0.80 0.70 0.73 -4.62%

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