[TNLOGIS] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

28-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2003

Quarter

31-Mar-2003 [#4]

Profit Trend

QoQ- 39.44%

YoY- 54.27%

Quarter Report

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Cumulative Result
Revenue	199,884	170,271	164,492	163,228	131,698	126,367	105,462	11.23%
YoY %	17.39%	3.51%	0.77%	23.94%	4.22%	19.82%	-	-
Horiz. %	189.53%	161.45%	155.97%	154.77%	124.88%	119.82%	100.00%	-
PBT	-5,058	3,130	6,222	8,201	6,928	9,326	13,231	-
YoY %	-261.60%	-49.69%	-24.13%	18.37%	-25.71%	-29.51%	-	-
Horiz. %	-38.23%	23.66%	47.03%	61.98%	52.36%	70.49%	100.00%	-
Tax	-1,536	-1,172	-1,799	-2,686	-3,353	-3,783	-3,594	-13.20%
YoY %	-31.06%	34.85%	33.02%	19.89%	11.37%	-5.26%	-	-
Horiz. %	42.74%	32.61%	50.06%	74.74%	93.29%	105.26%	100.00%	-
NP	-6,594	1,958	4,423	5,515	3,575	5,543	9,637	-
YoY %	-436.77%	-55.73%	-19.80%	54.27%	-35.50%	-42.48%	-	-
Horiz. %	-68.42%	20.32%	45.90%	57.23%	37.10%	57.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,730	1,958	4,423	5,515	3,575	5,543	9,637	-
YoY %	-443.72%	-55.73%	-19.80%	54.27%	-35.50%	-42.48%	-	-
Horiz. %	-69.84%	20.32%	45.90%	57.23%	37.10%	57.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.44%	28.91%	32.75%	48.40%	40.56%	27.16%	-
YoY %	-	29.51%	-11.73%	-32.33%	19.33%	49.34%	-	-
Horiz. %	-	137.85%	106.44%	120.58%	178.20%	149.34%	100.00%	-
Total Cost	206,478	168,313	160,069	157,713	128,123	120,824	95,825	13.64%
YoY %	22.68%	5.15%	1.49%	23.09%	6.04%	26.09%	-	-
Horiz. %	215.47%	175.65%	167.04%	164.58%	133.71%	126.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,659,433	135,724	136,315	132,432	132,000	128,189	103,321	130.81%
YoY %	11,437.70%	-0.43%	2.93%	0.33%	2.97%	24.07%	-	-
Horiz. %	15,156.10%	131.36%	131.93%	128.18%	127.76%	124.07%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	152,033	-	2,175	2,136	2,062	3,165	3,142	90.83%
YoY %	0.00%	-	1.83%	3.59%	-34.85%	0.73%	-	-
Horiz. %	4,838.73%	-	69.22%	67.98%	65.63%	100.73%	100.00%	-
Div Payout %	0.00%	-	49.18%	38.73%	57.69%	57.10%	32.61%	-
YoY %	0.00%	-	26.98%	-32.87%	1.03%	75.10%	-	-
Horiz. %	0.00%	-	150.81%	118.77%	176.91%	175.10%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	15,659,433	135,724	136,315	132,432	132,000	128,189	103,321	130.81%
YoY %	11,437.70%	-0.43%	2.93%	0.33%	2.97%	24.07%	-	-
Horiz. %	15,156.10%	131.36%	131.93%	128.18%	127.76%	124.07%	100.00%	-
NOSH	7,601,666	76,249	72,508	71,200	68,750	39,564	39,285	140.40%
YoY %	9,869.53%	5.16%	1.84%	3.56%	73.77%	0.71%	-	-
Horiz. %	19,350.05%	194.09%	184.57%	181.24%	175.00%	100.71%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-3.30%	1.15%	2.69%	3.38%	2.71%	4.39%	9.14%	-
YoY %	-386.96%	-57.25%	-20.41%	24.72%	-38.27%	-51.97%	-	-
Horiz. %	-36.11%	12.58%	29.43%	36.98%	29.65%	48.03%	100.00%	-
ROE	-0.04%	1.44%	3.24%	4.16%	2.71%	4.32%	9.33%	-
YoY %	-102.78%	-55.56%	-22.12%	53.51%	-37.27%	-53.70%	-	-
Horiz. %	-0.43%	15.43%	34.73%	44.59%	29.05%	46.30%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	2.63	223.31	226.86	229.25	191.56	319.39	268.45	-53.72%
YoY %	-98.82%	-1.56%	-1.04%	19.68%	-40.02%	18.98%	-	-
Horiz. %	0.98%	83.18%	84.51%	85.40%	71.36%	118.98%	100.00%	-
EPS	-7.84	0.02	6.10	7.80	5.20	8.40	24.43	-
YoY %	-39,300.00%	-99.67%	-21.79%	50.00%	-38.10%	-65.62%	-	-
Horiz. %	-32.09%	0.08%	24.97%	31.93%	21.29%	34.38%	100.00%	-
DPS	2.00	0.00	3.00	3.00	3.00	8.00	8.00	-20.62%
YoY %	0.00%	0.00%	0.00%	0.00%	-62.50%	0.00%	-	-
Horiz. %	25.00%	0.00%	37.50%	37.50%	37.50%	100.00%	100.00%	-
NAPS	2.06	1.78	1.88	1.86	1.92	3.24	2.63	-3.98%
YoY %	15.73%	-5.32%	1.08%	-3.12%	-40.74%	23.19%	-	-
Horiz. %	78.33%	67.68%	71.48%	70.72%	73.00%	123.19%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 72,894
RPS	38.93	33.16	32.04	31.79	25.65	24.61	20.54	11.23%
YoY %	17.40%	3.50%	0.79%	23.94%	4.23%	19.81%	-	-
Horiz. %	189.53%	161.44%	155.99%	154.77%	124.88%	119.81%	100.00%	-
EPS	-1.31	0.38	0.86	1.07	0.70	1.08	1.88	-
YoY %	-444.74%	-55.81%	-19.63%	52.86%	-35.19%	-42.55%	-	-
Horiz. %	-69.68%	20.21%	45.74%	56.91%	37.23%	57.45%	100.00%	-
DPS	29.61	0.00	0.42	0.42	0.40	0.62	0.61	90.93%
YoY %	0.00%	0.00%	0.00%	5.00%	-35.48%	1.64%	-	-
Horiz. %	4,854.10%	0.00%	68.85%	68.85%	65.57%	101.64%	100.00%	-
NAPS	30.4994	0.2643	0.2655	0.2579	0.2571	0.2497	0.2012	130.82%
YoY %	11,439.69%	-0.45%	2.95%	0.31%	2.96%	24.11%	-	-
Horiz. %	15,158.75%	131.36%	131.96%	128.18%	127.78%	124.11%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.65	0.99	1.70	1.29	1.76	2.66	5.10	-
P/RPS	24.72	0.44	0.75	0.56	0.92	0.83	1.90	53.33%
YoY %	5,518.18%	-41.33%	33.93%	-39.13%	10.84%	-56.32%	-	-
Horiz. %	1,301.05%	23.16%	39.47%	29.47%	48.42%	43.68%	100.00%	-
P/EPS	-734.19	38.55	27.87	16.65	33.85	18.99	20.79	-
YoY %	-2,004.51%	38.32%	67.39%	-50.81%	78.25%	-8.66%	-	-
Horiz. %	-3,531.46%	185.43%	134.05%	80.09%	162.82%	91.34%	100.00%	-
EY	-0.14	2.59	3.59	6.00	2.95	5.27	4.81	-
YoY %	-105.41%	-27.86%	-40.17%	103.39%	-44.02%	9.56%	-	-
Horiz. %	-2.91%	53.85%	74.64%	124.74%	61.33%	109.56%	100.00%	-
DY	3.08	0.00	1.76	2.33	1.70	3.01	1.57	11.88%
YoY %	0.00%	0.00%	-24.46%	37.06%	-43.52%	91.72%	-	-
Horiz. %	196.18%	0.00%	112.10%	148.41%	108.28%	191.72%	100.00%	-
P/NAPS	0.32	0.56	0.90	0.69	0.92	0.82	1.94	-25.93%
YoY %	-42.86%	-37.78%	30.43%	-25.00%	12.20%	-57.73%	-	-
Horiz. %	16.49%	28.87%	46.39%	35.57%	47.42%	42.27%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	31/05/06	26/05/05	29/06/04	28/05/03	28/05/02	30/05/01	30/05/00	-
Price	0.65	0.90	1.38	1.30	1.90	2.07	4.38	-
P/RPS	24.72	0.40	0.61	0.57	0.99	0.65	1.63	57.29%
YoY %	6,080.00%	-34.43%	7.02%	-42.42%	52.31%	-60.12%	-	-
Horiz. %	1,516.56%	24.54%	37.42%	34.97%	60.74%	39.88%	100.00%	-
P/EPS	-734.19	35.05	22.62	16.78	36.54	14.78	17.86	-
YoY %	-2,194.69%	54.95%	34.80%	-54.08%	147.23%	-17.25%	-	-
Horiz. %	-4,110.81%	196.25%	126.65%	93.95%	204.59%	82.75%	100.00%	-
EY	-0.14	2.85	4.42	5.96	2.74	6.77	5.60	-
YoY %	-104.91%	-35.52%	-25.84%	117.52%	-59.53%	20.89%	-	-
Horiz. %	-2.50%	50.89%	78.93%	106.43%	48.93%	120.89%	100.00%	-
DY	3.08	0.00	2.17	2.31	1.58	3.86	1.83	9.06%
YoY %	0.00%	0.00%	-6.06%	46.20%	-59.07%	110.93%	-	-
Horiz. %	168.31%	0.00%	118.58%	126.23%	86.34%	210.93%	100.00%	-
P/NAPS	0.32	0.51	0.73	0.70	0.99	0.64	1.67	-24.06%
YoY %	-37.25%	-30.14%	4.29%	-29.29%	54.69%	-61.68%	-	-
Horiz. %	19.16%	30.54%	43.71%	41.92%	59.28%	38.32%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos