[TNLOGIS] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -7.49%
YoY- -17.73%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 174,390 170,271 167,521 167,623 164,445 164,492 164,472 3.98%
PBT 1,323 3,130 4,881 6,268 6,430 6,222 6,754 -66.30%
Tax -1,115 -1,235 -1,743 -1,870 -1,672 -1,795 -1,029 5.50%
NP 208 1,895 3,138 4,398 4,758 4,427 5,725 -89.05%
-
NP to SH 206 1,895 3,138 4,398 4,754 4,423 5,721 -89.11%
-
Tax Rate 84.28% 39.46% 35.71% 29.83% 26.00% 28.85% 15.24% -
Total Cost 174,182 168,376 164,383 163,225 159,687 160,065 158,747 6.38%
-
Net Worth 154,834 144,891 155,699 145,609 138,816 72,500 143,300 5.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,175 2,175 2,175 2,175 2,186 -
Div Payout % - - 69.31% 49.45% 45.75% 49.17% 38.22% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 154,834 144,891 155,699 145,609 138,816 72,500 143,300 5.30%
NOSH 86,499 81,400 86,499 76,636 72,678 72,500 71,650 13.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.12% 1.11% 1.87% 2.62% 2.89% 2.69% 3.48% -
ROE 0.13% 1.31% 2.02% 3.02% 3.42% 6.10% 3.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 201.61 209.18 193.67 218.73 226.26 226.89 229.55 -8.29%
EPS 0.24 2.33 3.63 5.74 6.54 6.10 7.98 -90.34%
DPS 0.00 0.00 2.51 2.84 2.99 3.00 3.00 -
NAPS 1.79 1.78 1.80 1.90 1.91 1.00 2.00 -7.13%
Adjusted Per Share Value based on latest NOSH - 76,636
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.97 33.16 32.63 32.65 32.03 32.04 32.03 4.00%
EPS 0.04 0.37 0.61 0.86 0.93 0.86 1.11 -89.11%
DPS 0.00 0.00 0.42 0.42 0.42 0.42 0.43 -
NAPS 0.3016 0.2822 0.3033 0.2836 0.2704 0.1412 0.2791 5.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.99 1.18 1.42 1.39 1.70 1.79 -
P/RPS 0.42 0.47 0.61 0.65 0.61 0.75 0.78 -33.83%
P/EPS 352.72 42.53 32.53 24.74 21.25 27.87 22.42 528.91%
EY 0.28 2.35 3.07 4.04 4.71 3.59 4.46 -84.23%
DY 0.00 0.00 2.13 2.00 2.15 1.76 1.68 -
P/NAPS 0.47 0.56 0.66 0.75 0.73 1.70 0.90 -35.17%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 25/11/04 27/08/04 29/06/04 27/02/04 -
Price 0.78 0.90 1.12 1.28 1.30 1.38 1.73 -
P/RPS 0.39 0.43 0.58 0.59 0.57 0.61 0.75 -35.36%
P/EPS 327.52 38.66 30.87 22.30 19.87 22.62 21.67 512.30%
EY 0.31 2.59 3.24 4.48 5.03 4.42 4.62 -83.51%
DY 0.00 0.00 2.25 2.22 2.30 2.17 1.73 -
P/NAPS 0.44 0.51 0.62 0.67 0.68 1.38 0.87 -36.54%

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