[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -29.27%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 618,009 569,593 562,982 537,112 533,134 545,884 515,102 12.92%
PBT 110,663 72,236 82,404 77,756 112,534 97,936 89,802 14.95%
Tax -27,920 -16,917 -19,160 -16,668 -20,979 -20,653 -20,568 22.62%
NP 82,743 55,318 63,244 61,088 91,555 77,282 69,234 12.63%
-
NP to SH 72,876 49,774 55,994 52,776 74,621 58,501 54,204 21.83%
-
Tax Rate 25.23% 23.42% 23.25% 21.44% 18.64% 21.09% 22.90% -
Total Cost 535,266 514,274 499,738 476,024 441,579 468,601 445,868 12.96%
-
Net Worth 458,559 420,868 424,579 411,787 399,384 984,370 326,367 25.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,827 - - - 10,510 - - -
Div Payout % 23.09% - - - 14.08% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 458,559 420,868 424,579 411,787 399,384 984,370 326,367 25.47%
NOSH 420,696 420,868 420,375 420,191 420,405 420,671 84,115 192.74%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.39% 9.71% 11.23% 11.37% 17.17% 14.16% 13.44% -
ROE 15.89% 11.83% 13.19% 12.82% 18.68% 5.94% 16.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 146.90 135.34 133.92 127.83 126.81 129.77 612.38 -61.42%
EPS 17.33 11.83 13.32 12.56 17.75 13.91 64.44 -58.36%
DPS 4.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.09 1.00 1.01 0.98 0.95 2.34 3.88 -57.13%
Adjusted Per Share Value based on latest NOSH - 420,191
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 120.37 110.94 109.65 104.61 103.84 106.32 100.32 12.92%
EPS 14.19 9.69 10.91 10.28 14.53 11.39 10.56 21.79%
DPS 3.28 0.00 0.00 0.00 2.05 0.00 0.00 -
NAPS 0.8931 0.8197 0.8269 0.802 0.7779 1.9172 0.6357 25.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.13 1.10 1.25 1.30 1.28 1.45 4.57 -
P/RPS 0.77 0.81 0.93 1.02 1.01 1.12 0.75 1.77%
P/EPS 6.52 9.30 9.38 10.35 7.21 10.43 7.09 -5.43%
EY 15.33 10.75 10.66 9.66 13.87 9.59 14.10 5.73%
DY 3.54 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 1.04 1.10 1.24 1.33 1.35 0.62 1.18 -8.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 -
Price 1.32 1.37 1.06 1.35 1.35 1.39 5.82 -
P/RPS 0.90 1.01 0.79 1.06 1.06 1.07 0.95 -3.54%
P/EPS 7.62 11.58 7.96 10.75 7.61 10.00 9.03 -10.71%
EY 13.12 8.63 12.57 9.30 13.15 10.00 11.07 12.00%
DY 3.03 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.21 1.37 1.05 1.38 1.42 0.59 1.50 -13.35%

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