[TNLOGIS] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -7.78%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 216,261 179,466 167,623 166,197 148,160 127,797 117,259 10.73%
PBT -5,716 1,404 6,268 7,123 9,704 5,338 12,821 -
Tax -893 -1,325 -1,870 -1,773 -4,505 -1,352 -3,966 -21.99%
NP -6,609 79 4,398 5,350 5,199 3,986 8,855 -
-
NP to SH -6,889 47 4,398 5,346 5,199 2,335 8,855 -
-
Tax Rate - 94.37% 29.83% 24.89% 46.42% 25.33% 30.93% -
Total Cost 222,870 179,387 163,225 160,847 142,961 123,811 108,404 12.75%
-
Net Worth 174,092 153,044 145,609 141,058 139,891 70,461 108,766 8.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 160,171 - 2,175 2,186 2,182 3,167 3,161 92.30%
Div Payout % 0.00% - 49.45% 40.91% 41.98% 135.65% 35.71% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 174,092 153,044 145,609 141,058 139,891 70,461 108,766 8.15%
NOSH 84,102 85,499 76,636 70,529 71,739 70,461 39,841 13.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.06% 0.04% 2.62% 3.22% 3.51% 3.12% 7.55% -
ROE -3.96% 0.03% 3.02% 3.79% 3.72% 3.31% 8.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 257.14 209.90 218.73 235.64 206.53 181.37 294.32 -2.22%
EPS -8.19 0.05 5.74 7.58 7.25 3.31 22.23 -
DPS 190.45 0.00 2.84 3.10 3.04 4.50 7.94 69.78%
NAPS 2.07 1.79 1.90 2.00 1.95 1.00 2.73 -4.50%
Adjusted Per Share Value based on latest NOSH - 70,529
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.97 34.00 31.76 31.49 28.07 24.21 22.22 10.73%
EPS -1.31 0.01 0.83 1.01 0.98 0.44 1.68 -
DPS 30.35 0.00 0.41 0.41 0.41 0.60 0.60 92.25%
NAPS 0.3298 0.29 0.2759 0.2672 0.265 0.1335 0.2061 8.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.64 0.64 1.42 1.50 1.60 1.38 3.42 -
P/RPS 0.25 0.30 0.65 0.64 0.77 0.76 1.16 -22.56%
P/EPS -7.81 1,164.26 24.74 19.79 22.08 41.64 15.39 -
EY -12.80 0.09 4.04 5.05 4.53 2.40 6.50 -
DY 297.57 0.00 2.00 2.07 1.90 3.26 2.32 124.48%
P/NAPS 0.31 0.36 0.75 0.75 0.82 1.38 1.25 -20.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 21/11/05 25/11/04 28/11/03 26/11/02 27/11/01 28/11/00 -
Price 0.79 0.68 1.28 1.82 1.50 1.57 3.44 -
P/RPS 0.31 0.32 0.59 0.77 0.73 0.87 1.17 -19.84%
P/EPS -9.64 1,237.02 22.30 24.01 20.70 47.38 15.48 -
EY -10.37 0.08 4.48 4.16 4.83 2.11 6.46 -
DY 241.07 0.00 2.22 1.70 2.03 2.86 2.31 116.90%
P/NAPS 0.38 0.38 0.67 0.91 0.77 1.57 1.26 -18.10%

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