[TNLOGIS] QoQ Quarter Result on 31-Dec-2000 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 8.09%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 32,398 30,870 32,114 32,415 32,470 29,669 27,049 12.77%
PBT 1,334 1,357 -1,412 4,059 3,720 2,959 2,252 -29.44%
Tax -876 -542 1,412 -1,346 -1,210 -988 -501 45.08%
NP 458 815 0 2,713 2,510 1,971 1,751 -59.06%
-
NP to SH 458 815 -1,651 2,713 2,510 1,971 1,751 -59.06%
-
Tax Rate 65.67% 39.94% - 33.16% 32.53% 33.39% 22.25% -
Total Cost 31,940 30,055 32,114 29,702 29,960 27,698 25,298 16.79%
-
Net Worth 138,104 133,831 128,279 110,092 108,766 105,251 103,944 20.83%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 3,167 - - - 3,161 -
Div Payout % - - 0.00% - - - 180.57% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 138,104 133,831 128,279 110,092 108,766 105,251 103,944 20.83%
NOSH 70,461 42,894 39,592 39,318 39,841 39,420 39,522 46.97%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.41% 2.64% 0.00% 8.37% 7.73% 6.64% 6.47% -
ROE 0.33% 0.61% -1.29% 2.46% 2.31% 1.87% 1.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 45.98 71.97 81.11 82.44 81.50 75.26 68.44 -23.27%
EPS 0.65 1.90 -2.50 6.90 6.34 5.00 4.44 -72.19%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.96 3.12 3.24 2.80 2.73 2.67 2.63 -17.78%
Adjusted Per Share Value based on latest NOSH - 39,318
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 6.31 6.01 6.25 6.31 6.32 5.78 5.27 12.74%
EPS 0.09 0.16 -0.32 0.53 0.49 0.38 0.34 -58.74%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.62 -
NAPS 0.269 0.2607 0.2498 0.2144 0.2118 0.205 0.2024 20.86%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.38 1.87 2.66 3.04 3.42 3.86 5.10 -
P/RPS 3.00 2.60 3.28 3.69 4.20 5.13 7.45 -45.43%
P/EPS 212.31 98.42 -63.79 44.06 54.29 77.20 115.11 50.34%
EY 0.47 1.02 -1.57 2.27 1.84 1.30 0.87 -33.64%
DY 0.00 0.00 3.01 0.00 0.00 0.00 1.57 -
P/NAPS 0.70 0.60 0.82 1.09 1.25 1.45 1.94 -49.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 30/08/01 30/05/01 27/02/01 28/11/00 30/08/00 30/05/00 -
Price 1.57 2.58 2.07 3.00 3.44 3.82 4.38 -
P/RPS 3.41 3.58 2.55 3.64 4.22 5.08 6.40 -34.25%
P/EPS 241.54 135.79 -49.64 43.48 54.60 76.40 98.86 81.30%
EY 0.41 0.74 -2.01 2.30 1.83 1.31 1.01 -45.14%
DY 0.00 0.00 3.86 0.00 0.00 0.00 1.83 -
P/NAPS 0.80 0.83 0.64 1.07 1.26 1.43 1.67 -38.74%

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