[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -56.91%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 293,036 295,174 296,910 287,620 272,328 273,217 268,596 5.98%
PBT 31,819 7,280 10,248 6,800 14,069 15,160 13,018 81.55%
Tax -3,030 -1,562 -1,934 -1,684 -1,959 -2,350 -2,470 14.60%
NP 28,789 5,717 8,314 5,116 12,110 12,809 10,548 95.42%
-
NP to SH 28,388 5,305 7,916 4,992 11,586 12,290 9,994 100.69%
-
Tax Rate 9.52% 21.46% 18.87% 24.76% 13.92% 15.50% 18.97% -
Total Cost 264,247 289,457 288,596 282,504 260,218 260,408 258,048 1.59%
-
Net Worth 280,911 204,417 209,244 206,594 204,303 201,854 200,216 25.35%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,887 - - - 5,885 - - -
Div Payout % 20.74% - - - 50.80% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 280,911 204,417 209,244 206,594 204,303 201,854 200,216 25.35%
NOSH 84,105 84,122 84,033 84,324 84,075 84,105 84,124 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.82% 1.94% 2.80% 1.78% 4.45% 4.69% 3.93% -
ROE 10.11% 2.60% 3.78% 2.42% 5.67% 6.09% 4.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 348.42 350.89 353.32 341.09 323.91 324.85 319.28 6.00%
EPS 33.75 6.31 9.42 5.92 13.78 14.61 11.88 100.71%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.34 2.43 2.49 2.45 2.43 2.40 2.38 25.37%
Adjusted Per Share Value based on latest NOSH - 84,324
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.52 55.92 56.25 54.49 51.59 51.76 50.89 5.98%
EPS 5.38 1.01 1.50 0.95 2.20 2.33 1.89 100.98%
DPS 1.12 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS 0.5322 0.3873 0.3964 0.3914 0.3871 0.3824 0.3793 25.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.865 1.05 0.90 0.81 0.91 0.81 0.75 -
P/RPS 0.25 0.30 0.25 0.24 0.28 0.25 0.23 5.72%
P/EPS 2.56 16.65 9.55 13.68 6.60 5.54 6.31 -45.22%
EY 39.02 6.01 10.47 7.31 15.14 18.04 15.84 82.49%
DY 8.09 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.26 0.43 0.36 0.33 0.37 0.34 0.32 -12.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 25/11/10 20/08/10 01/06/10 08/02/10 25/11/09 -
Price 0.98 0.93 0.95 1.00 0.89 0.80 0.75 -
P/RPS 0.28 0.27 0.27 0.29 0.27 0.25 0.23 14.02%
P/EPS 2.90 14.75 10.08 16.89 6.46 5.47 6.31 -40.47%
EY 34.44 6.78 9.92 5.92 15.48 18.27 15.84 67.91%
DY 7.14 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.29 0.38 0.38 0.41 0.37 0.33 0.32 -6.35%

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