[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 11.13%
YoY- 797.47%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 277,852 265,837 269,865 271,570 262,328 231,622 227,082 14.41%
PBT 7,560 9,073 7,126 9,076 6,988 8,444 6,653 8.90%
Tax -2,708 9,113 7,226 6,962 7,460 -2,368 -1,832 29.79%
NP 4,852 18,186 14,353 16,038 14,448 6,076 4,821 0.42%
-
NP to SH 4,408 17,878 14,034 15,634 14,068 5,744 4,457 -0.73%
-
Tax Rate 35.82% -100.44% -101.40% -76.71% -106.75% 28.04% 27.54% -
Total Cost 273,000 247,651 255,512 255,532 247,880 225,546 222,261 14.70%
-
Net Worth 196,845 195,104 188,324 188,483 179,539 179,966 175,149 8.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 33 - - - 33 - -
Div Payout % - 0.19% - - - 0.59% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 196,845 195,104 188,324 188,483 179,539 179,966 175,149 8.10%
NOSH 84,122 84,096 84,073 84,144 81,981 84,096 84,206 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.75% 6.84% 5.32% 5.91% 5.51% 2.62% 2.12% -
ROE 2.24% 9.16% 7.45% 8.29% 7.84% 3.19% 2.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 330.30 316.11 320.99 322.74 319.98 275.42 269.67 14.49%
EPS 5.24 21.26 16.69 18.58 16.72 6.83 5.29 -0.63%
DPS 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
NAPS 2.34 2.32 2.24 2.24 2.19 2.14 2.08 8.17%
Adjusted Per Share Value based on latest NOSH - 84,148
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.64 50.36 51.13 51.45 49.70 43.88 43.02 14.41%
EPS 0.84 3.39 2.66 2.96 2.67 1.09 0.84 0.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3729 0.3696 0.3568 0.3571 0.3401 0.341 0.3318 8.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.88 0.83 1.00 1.01 0.95 0.85 0.75 -
P/RPS 0.27 0.26 0.31 0.31 0.30 0.31 0.28 -2.39%
P/EPS 16.79 3.90 5.99 5.44 5.54 12.44 14.17 11.98%
EY 5.95 25.61 16.69 18.40 18.06 8.04 7.06 -10.78%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.38 0.36 0.45 0.45 0.43 0.40 0.36 3.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 29/05/07 27/02/07 -
Price 0.80 0.80 0.90 0.96 0.99 0.88 0.81 -
P/RPS 0.24 0.25 0.28 0.30 0.31 0.32 0.30 -13.83%
P/EPS 15.27 3.76 5.39 5.17 5.77 12.88 15.30 -0.13%
EY 6.55 26.57 18.55 19.35 17.33 7.76 6.53 0.20%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.34 0.34 0.40 0.43 0.45 0.41 0.39 -8.74%

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