[TNLOGIS] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -42.53%
YoY- -85.0%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 148,160 137,519 131,698 130,294 127,797 127,869 126,668 11.00%
PBT 9,704 7,793 6,928 4,001 5,338 7,724 9,326 2.68%
Tax -4,505 -3,786 -3,353 -1,008 -1,352 -1,686 -2,132 64.59%
NP 5,199 4,007 3,575 2,993 3,986 6,038 7,194 -19.45%
-
NP to SH 5,199 4,007 3,575 1,342 2,335 4,387 5,543 -4.17%
-
Tax Rate 46.42% 48.58% 48.40% 25.19% 25.33% 21.83% 22.86% -
Total Cost 142,961 133,512 128,123 127,301 123,811 121,831 119,474 12.69%
-
Net Worth 139,891 133,706 139,679 137,599 70,461 133,831 128,279 5.94%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,182 2,182 2,182 3,167 3,167 3,167 3,167 -21.97%
Div Payout % 41.98% 54.47% 61.05% 236.02% 135.65% 72.20% 57.14% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 139,891 133,706 139,679 137,599 70,461 133,831 128,279 5.94%
NOSH 71,739 69,277 72,749 71,666 70,461 42,894 39,592 48.57%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.51% 2.91% 2.71% 2.30% 3.12% 4.72% 5.68% -
ROE 3.72% 3.00% 2.56% 0.98% 3.31% 3.28% 4.32% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 206.53 198.50 181.03 181.81 181.37 298.10 319.93 -25.28%
EPS 7.25 5.78 4.91 1.87 3.31 10.23 14.00 -35.48%
DPS 3.04 3.15 3.00 4.42 4.50 7.38 8.00 -47.50%
NAPS 1.95 1.93 1.92 1.92 1.00 3.12 3.24 -28.69%
Adjusted Per Share Value based on latest NOSH - 71,666
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.86 26.78 25.65 25.38 24.89 24.90 24.67 11.01%
EPS 1.01 0.78 0.70 0.26 0.45 0.85 1.08 -4.36%
DPS 0.43 0.43 0.43 0.62 0.62 0.62 0.62 -21.63%
NAPS 0.2725 0.2604 0.2721 0.268 0.1372 0.2607 0.2498 5.96%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.60 1.78 1.76 1.62 1.38 1.87 2.66 -
P/RPS 0.77 0.90 0.97 0.89 0.76 0.63 0.83 -4.87%
P/EPS 22.08 30.77 35.82 86.51 41.64 18.28 19.00 10.52%
EY 4.53 3.25 2.79 1.16 2.40 5.47 5.26 -9.47%
DY 1.90 1.77 1.70 2.73 3.26 3.95 3.01 -26.39%
P/NAPS 0.82 0.92 0.92 0.84 1.38 0.60 0.82 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 28/05/02 26/02/02 27/11/01 30/08/01 30/05/01 -
Price 1.50 1.69 1.90 1.70 1.57 2.58 2.07 -
P/RPS 0.73 0.85 1.05 0.94 0.87 0.87 0.65 8.03%
P/EPS 20.70 29.22 38.66 90.78 47.38 25.23 14.79 25.09%
EY 4.83 3.42 2.59 1.10 2.11 3.96 6.76 -20.06%
DY 2.03 1.86 1.58 2.60 2.86 2.86 3.86 -34.82%
P/NAPS 0.77 0.88 0.99 0.89 1.57 0.83 0.64 13.10%

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