[TNLOGIS] YoY Annualized Quarter 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- 56.74%
YoY- -58.4%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 172,478 168,440 164,738 130,906 125,670 104,550 0 -100.00%
PBT 6,405 8,193 10,378 7,217 14,317 14,638 0 -100.00%
Tax -2,337 -2,412 -5,105 -3,226 -4,725 -4,124 0 -100.00%
NP 4,068 5,781 5,273 3,990 9,592 10,514 0 -100.00%
-
NP to SH 4,068 5,781 5,273 3,990 9,592 10,514 0 -100.00%
-
Tax Rate 36.49% 29.44% 49.19% 44.70% 33.00% 28.17% - -
Total Cost 168,410 162,658 159,465 126,916 116,078 94,036 0 -100.00%
-
Net Worth 152,550 144,533 137,718 75,612 110,676 104,095 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 152,550 144,533 137,718 75,612 110,676 104,095 0 -100.00%
NOSH 84,750 72,266 70,624 39,381 39,527 39,429 3,713,999 4.10%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 2.36% 3.43% 3.20% 3.05% 7.63% 10.06% 0.00% -
ROE 2.67% 4.00% 3.83% 5.28% 8.67% 10.10% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 203.51 233.08 233.26 332.41 317.93 265.16 0.00 -100.00%
EPS 4.80 8.00 7.47 10.13 24.27 26.67 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.00 1.95 1.92 2.80 2.64 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 71,666
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 32.68 31.91 31.21 24.80 23.81 19.81 0.00 -100.00%
EPS 0.77 1.10 1.00 0.76 1.82 1.99 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.2738 0.2609 0.1433 0.2097 0.1972 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.18 1.79 1.50 1.62 3.04 0.00 0.00 -
P/RPS 0.58 0.77 0.64 0.49 0.96 0.00 0.00 -100.00%
P/EPS 24.58 22.38 20.09 15.99 12.53 0.00 0.00 -100.00%
EY 4.07 4.47 4.98 6.26 7.98 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.90 0.77 0.84 1.09 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 22/03/00 - -
Price 1.12 1.73 1.43 1.70 3.00 5.75 0.00 -
P/RPS 0.55 0.74 0.61 0.51 0.94 2.17 0.00 -100.00%
P/EPS 23.33 21.63 19.15 16.78 12.36 21.56 0.00 -100.00%
EY 4.29 4.62 5.22 5.96 8.09 4.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.87 0.73 0.89 1.07 2.18 0.00 -100.00%

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