[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -29.33%
YoY- -29.64%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 190,440 183,824 170,271 172,478 173,686 167,348 164,492 10.24%
PBT 4,940 3,648 3,130 6,405 8,486 10,876 6,222 -14.24%
Tax -2,816 -2,256 -1,172 -2,337 -2,730 -2,736 -1,799 34.77%
NP 2,124 1,392 1,958 4,068 5,756 8,140 4,423 -38.64%
-
NP to SH 2,060 1,384 1,958 4,068 5,756 8,140 4,423 -39.88%
-
Tax Rate 57.00% 61.84% 37.44% 36.49% 32.17% 25.16% 28.91% -
Total Cost 188,316 182,432 168,313 168,410 167,930 159,208 160,069 11.43%
-
Net Worth 153,641 154,834 135,724 152,550 140,210 138,952 136,315 8.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 2,175 -
Div Payout % - - - - - - 49.18% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 153,641 154,834 135,724 152,550 140,210 138,952 136,315 8.29%
NOSH 85,833 86,499 76,249 84,750 73,794 72,750 72,508 11.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.12% 0.76% 1.15% 2.36% 3.31% 4.86% 2.69% -
ROE 1.34% 0.89% 1.44% 2.67% 4.11% 5.86% 3.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 221.87 212.51 223.31 203.51 235.36 230.03 226.86 -1.47%
EPS 2.44 1.60 0.02 4.80 7.80 11.20 6.10 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.79 1.79 1.78 1.80 1.90 1.91 1.88 -3.21%
Adjusted Per Share Value based on latest NOSH - 86,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.08 34.83 32.26 32.68 32.91 31.71 31.16 10.25%
EPS 0.39 0.26 0.37 0.77 1.09 1.54 0.84 -40.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.2911 0.2933 0.2571 0.289 0.2656 0.2633 0.2583 8.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.84 0.99 1.18 1.42 1.39 1.70 -
P/RPS 0.29 0.40 0.44 0.58 0.60 0.60 0.75 -46.89%
P/EPS 26.67 52.50 38.55 24.58 18.21 12.42 27.87 -2.88%
EY 3.75 1.90 2.59 4.07 5.49 8.05 3.59 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.36 0.47 0.56 0.66 0.75 0.73 0.90 -45.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 29/08/05 26/05/05 24/02/05 25/11/04 27/08/04 29/06/04 -
Price 0.68 0.78 0.90 1.12 1.28 1.30 1.38 -
P/RPS 0.31 0.37 0.40 0.55 0.54 0.57 0.61 -36.29%
P/EPS 28.33 48.75 35.05 23.33 16.41 11.62 22.62 16.17%
EY 3.53 2.05 2.85 4.29 6.09 8.61 4.42 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.38 0.44 0.51 0.62 0.67 0.68 0.73 -35.26%

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