[TNLOGIS] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 36.52%
YoY- 32.14%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 144,963 129,359 126,330 123,554 98,180 94,253 78,413 -0.65%
PBT 2,719 4,804 6,145 7,784 5,413 10,738 10,979 1.49%
Tax -1,675 -1,753 -1,809 -3,829 -2,420 -3,544 -3,093 0.65%
NP 1,044 3,051 4,336 3,955 2,993 7,194 7,886 2.17%
-
NP to SH 951 3,051 4,336 3,955 2,993 7,194 7,886 2.27%
-
Tax Rate 61.60% 36.49% 29.44% 49.19% 44.71% 33.00% 28.17% -
Total Cost 143,919 126,308 121,994 119,599 95,187 87,059 70,527 -0.75%
-
Net Worth 86,545 152,549 144,533 137,718 75,612 110,676 104,095 0.19%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 86,545 152,549 144,533 137,718 75,612 110,676 104,095 0.19%
NOSH 86,545 84,750 72,266 70,625 39,381 39,527 39,430 -0.83%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.72% 2.36% 3.43% 3.20% 3.05% 7.63% 10.06% -
ROE 1.10% 2.00% 3.00% 2.87% 3.96% 6.50% 7.58% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 167.50 152.64 174.81 174.94 249.30 238.45 198.87 0.18%
EPS 1.13 3.60 6.00 5.60 7.60 18.20 20.00 3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.80 2.00 1.95 1.92 2.80 2.64 1.03%
Adjusted Per Share Value based on latest NOSH - 70,533
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 27.46 24.51 23.93 23.41 18.60 17.86 14.86 -0.65%
EPS 0.18 0.58 0.82 0.75 0.57 1.36 1.49 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.289 0.2738 0.2609 0.1433 0.2097 0.1972 0.19%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.60 1.18 1.79 1.50 1.62 3.04 0.00 -
P/RPS 0.36 0.77 1.02 0.86 0.65 1.27 0.00 -100.00%
P/EPS 54.60 32.78 29.83 26.79 21.32 16.70 0.00 -100.00%
EY 1.83 3.05 3.35 3.73 4.69 5.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.90 0.77 0.84 1.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 22/03/00 -
Price 0.69 1.12 1.73 1.43 1.70 3.00 5.75 -
P/RPS 0.41 0.73 0.99 0.82 0.68 1.26 2.89 2.09%
P/EPS 62.79 31.11 28.83 25.54 22.37 16.48 28.75 -0.82%
EY 1.59 3.21 3.47 3.92 4.47 6.07 3.48 0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.87 0.73 0.89 1.07 2.18 1.23%

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