[TNLOGIS] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -28.65%
YoY- -45.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 263,709 225,233 186,693 167,521 164,472 157,591 130,294 12.46%
PBT 8,959 -2,787 1,092 4,881 6,754 9,299 4,001 14.37%
Tax 4,266 -1,235 -1,204 -1,743 -1,029 -4,762 -1,008 -
NP 13,225 -4,022 -112 3,138 5,725 4,537 2,993 28.08%
-
NP to SH 12,927 -4,338 -205 3,138 5,721 4,537 1,342 45.84%
-
Tax Rate -47.62% - 110.26% 35.71% 15.24% 51.21% 25.19% -
Total Cost 250,484 229,255 186,805 164,383 158,747 153,054 127,301 11.93%
-
Net Worth 188,452 174,889 85,499 155,699 143,300 137,540 137,599 5.37%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 33 160,171 - 2,175 2,186 2,182 3,167 -53.24%
Div Payout % 0.26% 0.00% - 69.31% 38.22% 48.10% 236.02% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 188,452 174,889 85,499 155,699 143,300 137,540 137,599 5.37%
NOSH 84,130 84,081 85,499 86,499 71,650 70,533 71,666 2.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.01% -1.79% -0.06% 1.87% 3.48% 2.88% 2.30% -
ROE 6.86% -2.48% -0.24% 2.02% 3.99% 3.30% 0.98% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 313.45 267.87 218.35 193.67 229.55 223.43 181.81 9.49%
EPS 15.37 -5.16 -0.24 3.63 7.98 6.43 1.87 42.03%
DPS 0.04 190.50 0.00 2.51 3.00 3.09 4.42 -54.33%
NAPS 2.24 2.08 1.00 1.80 2.00 1.95 1.92 2.60%
Adjusted Per Share Value based on latest NOSH - 86,499
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.96 42.67 35.37 31.74 31.16 29.86 24.69 12.45%
EPS 2.45 -0.82 -0.04 0.59 1.08 0.86 0.25 46.26%
DPS 0.01 30.35 0.00 0.41 0.41 0.41 0.60 -49.44%
NAPS 0.357 0.3313 0.162 0.295 0.2715 0.2606 0.2607 5.37%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.00 0.75 0.60 1.18 1.79 1.50 1.62 -
P/RPS 0.32 0.28 0.27 0.61 0.78 0.67 0.89 -15.66%
P/EPS 6.51 -14.54 -250.24 32.53 22.42 23.32 86.51 -35.01%
EY 15.37 -6.88 -0.40 3.07 4.46 4.29 1.16 53.79%
DY 0.04 253.99 0.00 2.13 1.68 2.06 2.73 -50.51%
P/NAPS 0.45 0.36 0.60 0.66 0.90 0.77 0.84 -9.87%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 22/02/06 24/02/05 27/02/04 27/02/03 26/02/02 -
Price 0.90 0.81 0.69 1.12 1.73 1.43 1.70 -
P/RPS 0.29 0.30 0.32 0.58 0.75 0.64 0.94 -17.79%
P/EPS 5.86 -15.70 -287.78 30.87 21.67 22.23 90.78 -36.65%
EY 17.07 -6.37 -0.35 3.24 4.62 4.50 1.10 57.90%
DY 0.04 235.18 0.00 2.25 1.73 2.16 2.60 -50.11%
P/NAPS 0.40 0.39 0.69 0.62 0.87 0.73 0.89 -12.47%

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