[TNLOGIS] YoY TTM Result on 30-Jun-2003 [#1]

Stock

[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS

Announcement Date

28-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Jun-2003 [#1]

Profit Trend

QoQ- 8.56%

YoY- 44.67%

Quarter Report

TNLOGIS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	207,874	174,390	164,445	167,408	137,519	127,869	110,821	11.04%
YoY %	19.20%	6.05%	-1.77%	21.73%	7.55%	15.38%	-	-
Horiz. %	187.58%	157.36%	148.39%	151.06%	124.09%	115.38%	100.00%	-
PBT	-5,644	1,323	6,430	8,682	7,793	7,724	13,129	-
YoY %	-526.61%	-79.42%	-25.94%	11.41%	0.89%	-41.17%	-	-
Horiz. %	-42.99%	10.08%	48.98%	66.13%	59.36%	58.83%	100.00%	-
Tax	-1,330	-1,115	-1,672	-2,885	-3,786	-1,686	-3,680	-15.59%
YoY %	-19.28%	33.31%	42.05%	23.80%	-124.56%	54.18%	-	-
Horiz. %	36.14%	30.30%	45.43%	78.40%	102.88%	45.82%	100.00%	-
NP	-6,974	208	4,758	5,797	4,007	6,038	9,449	-
YoY %	-3,452.88%	-95.63%	-17.92%	44.67%	-33.64%	-36.10%	-	-
Horiz. %	-73.81%	2.20%	50.35%	61.35%	42.41%	63.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,189	206	4,754	5,797	4,007	4,387	9,449	-
YoY %	-3,589.81%	-95.67%	-17.99%	44.67%	-8.66%	-53.57%	-	-
Horiz. %	-76.08%	2.18%	50.31%	61.35%	42.41%	46.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	84.28%	26.00%	33.23%	48.58%	21.83%	28.03%	-
YoY %	-	224.15%	-21.76%	-31.60%	122.54%	-22.12%	-	-
Horiz. %	-	300.68%	92.76%	118.55%	173.31%	77.88%	100.00%	-
Total Cost	214,848	174,182	159,687	161,611	133,512	121,831	101,372	13.32%
YoY %	23.35%	9.08%	-1.19%	21.05%	9.59%	20.18%	-	-
Horiz. %	211.94%	171.82%	157.53%	159.42%	131.71%	120.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,061	154,834	138,816	140,579	133,706	133,831	105,251	9.25%
YoY %	15.65%	11.54%	-1.25%	5.14%	-0.09%	27.15%	-	-
Horiz. %	170.13%	147.11%	131.89%	133.57%	127.04%	127.15%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	160,171	-	2,175	2,186	2,182	3,167	3,161	92.30%
YoY %	0.00%	-	-0.50%	0.18%	-31.10%	0.19%	-	-
Horiz. %	5,067.10%	-	68.81%	69.16%	69.03%	100.19%	100.00%	-
Div Payout %	0.00%	-	45.75%	37.72%	54.47%	72.20%	33.46%	-
YoY %	0.00%	-	21.29%	-30.75%	-24.56%	115.78%	-	-
Horiz. %	0.00%	-	136.73%	112.73%	162.79%	215.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	179,061	154,834	138,816	140,579	133,706	133,831	105,251	9.25%
YoY %	15.65%	11.54%	-1.25%	5.14%	-0.09%	27.15%	-	-
Horiz. %	170.13%	147.11%	131.89%	133.57%	127.04%	127.15%	100.00%	-
NOSH	86,923	86,499	72,678	70,999	69,277	42,894	39,420	14.08%
YoY %	0.49%	19.02%	2.36%	2.49%	61.51%	8.81%	-	-
Horiz. %	220.50%	219.43%	184.37%	180.11%	175.74%	108.81%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-3.35%	0.12%	2.89%	3.46%	2.91%	4.72%	8.53%	-
YoY %	-2,891.67%	-95.85%	-16.47%	18.90%	-38.35%	-44.67%	-	-
Horiz. %	-39.27%	1.41%	33.88%	40.56%	34.11%	55.33%	100.00%	-
ROE	-4.01%	0.13%	3.42%	4.12%	3.00%	3.28%	8.98%	-
YoY %	-3,184.62%	-96.20%	-16.99%	37.33%	-8.54%	-63.47%	-	-
Horiz. %	-44.65%	1.45%	38.08%	45.88%	33.41%	36.53%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	239.15	201.61	226.26	235.79	198.50	298.10	281.13	-2.65%
YoY %	18.62%	-10.89%	-4.04%	18.79%	-33.41%	6.04%	-	-
Horiz. %	85.07%	71.71%	80.48%	83.87%	70.61%	106.04%	100.00%	-
EPS	-8.27	0.24	6.54	8.16	5.78	10.23	23.97	-
YoY %	-3,545.83%	-96.33%	-19.85%	41.18%	-43.50%	-57.32%	-	-
Horiz. %	-34.50%	1.00%	27.28%	34.04%	24.11%	42.68%	100.00%	-
DPS	184.27	0.00	2.99	3.08	3.15	7.38	8.02	68.56%
YoY %	0.00%	0.00%	-2.92%	-2.22%	-57.32%	-7.98%	-	-
Horiz. %	2,297.63%	0.00%	37.28%	38.40%	39.28%	92.02%	100.00%	-
NAPS	2.06	1.79	1.91	1.98	1.93	3.12	2.67	-4.22%
YoY %	15.08%	-6.28%	-3.54%	2.59%	-38.14%	16.85%	-	-
Horiz. %	77.15%	67.04%	71.54%	74.16%	72.28%	116.85%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 70,999
RPS	40.49	33.97	32.03	32.61	26.78	24.90	21.58	11.05%
YoY %	19.19%	6.06%	-1.78%	21.77%	7.55%	15.38%	-	-
Horiz. %	187.63%	157.41%	148.42%	151.11%	124.10%	115.38%	100.00%	-
EPS	-1.40	0.04	0.93	1.13	0.78	0.85	1.84	-
YoY %	-3,600.00%	-95.70%	-17.70%	44.87%	-8.24%	-53.80%	-	-
Horiz. %	-76.09%	2.17%	50.54%	61.41%	42.39%	46.20%	100.00%	-
DPS	31.20	0.00	0.42	0.43	0.43	0.62	0.62	92.08%
YoY %	0.00%	0.00%	-2.33%	0.00%	-30.65%	0.00%	-	-
Horiz. %	5,032.26%	0.00%	67.74%	69.35%	69.35%	100.00%	100.00%	-
NAPS	0.3488	0.3016	0.2704	0.2738	0.2604	0.2607	0.205	9.25%
YoY %	15.65%	11.54%	-1.24%	5.15%	-0.12%	27.17%	-	-
Horiz. %	170.15%	147.12%	131.90%	133.56%	127.02%	127.17%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.65	0.84	1.39	1.50	1.78	1.87	3.86	-
P/RPS	0.27	0.42	0.61	0.64	0.90	0.63	1.37	-23.70%
YoY %	-35.71%	-31.15%	-4.69%	-28.89%	42.86%	-54.01%	-	-
Horiz. %	19.71%	30.66%	44.53%	46.72%	65.69%	45.99%	100.00%	-
P/EPS	-7.86	352.72	21.25	18.37	30.77	18.28	16.10	-
YoY %	-102.23%	1,559.86%	15.68%	-40.30%	68.33%	13.54%	-	-
Horiz. %	-48.82%	2,190.81%	131.99%	114.10%	191.12%	113.54%	100.00%	-
EY	-12.72	0.28	4.71	5.44	3.25	5.47	6.21	-
YoY %	-4,642.86%	-94.06%	-13.42%	67.38%	-40.59%	-11.92%	-	-
Horiz. %	-204.83%	4.51%	75.85%	87.60%	52.33%	88.08%	100.00%	-
DY	283.49	0.00	2.15	2.05	1.77	3.95	2.08	126.76%
YoY %	0.00%	0.00%	4.88%	15.82%	-55.19%	89.90%	-	-
Horiz. %	13,629.33%	0.00%	103.37%	98.56%	85.10%	189.90%	100.00%	-
P/NAPS	0.32	0.47	0.73	0.76	0.92	0.60	1.45	-22.25%
YoY %	-31.91%	-35.62%	-3.95%	-17.39%	53.33%	-58.62%	-	-
Horiz. %	22.07%	32.41%	50.34%	52.41%	63.45%	41.38%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	29/08/05	27/08/04	28/08/03	28/08/02	30/08/01	30/08/00	-
Price	0.62	0.78	1.30	1.58	1.69	2.58	3.82	-
P/RPS	0.26	0.39	0.57	0.67	0.85	0.87	1.36	-24.09%
YoY %	-33.33%	-31.58%	-14.93%	-21.18%	-2.30%	-36.03%	-	-
Horiz. %	19.12%	28.68%	41.91%	49.26%	62.50%	63.97%	100.00%	-
P/EPS	-7.50	327.52	19.87	19.35	29.22	25.23	15.94	-
YoY %	-102.29%	1,548.31%	2.69%	-33.78%	15.81%	58.28%	-	-
Horiz. %	-47.05%	2,054.71%	124.65%	121.39%	183.31%	158.28%	100.00%	-
EY	-13.34	0.31	5.03	5.17	3.42	3.96	6.27	-
YoY %	-4,403.23%	-93.84%	-2.71%	51.17%	-13.64%	-36.84%	-	-
Horiz. %	-212.76%	4.94%	80.22%	82.46%	54.55%	63.16%	100.00%	-
DY	297.21	0.00	2.30	1.95	1.86	2.86	2.10	128.19%
YoY %	0.00%	0.00%	17.95%	4.84%	-34.97%	36.19%	-	-
Horiz. %	14,152.86%	0.00%	109.52%	92.86%	88.57%	136.19%	100.00%	-
P/NAPS	0.30	0.44	0.68	0.80	0.88	0.83	1.43	-22.90%
YoY %	-31.82%	-35.29%	-15.00%	-9.09%	6.02%	-41.96%	-	-
Horiz. %	20.98%	30.77%	47.55%	55.94%	61.54%	58.04%	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