[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 95.2%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 287,620 272,328 273,217 268,596 255,820 275,906 287,562 0.01%
PBT 6,800 14,069 15,160 13,018 6,420 3,980 5,705 12.45%
Tax -1,684 -1,959 -2,350 -2,470 -776 -1,493 -3,409 -37.59%
NP 5,116 12,110 12,809 10,548 5,644 2,487 2,296 70.84%
-
NP to SH 4,992 11,586 12,290 9,994 5,120 2,160 1,912 89.94%
-
Tax Rate 24.76% 13.92% 15.50% 18.97% 12.09% 37.51% 59.75% -
Total Cost 282,504 260,218 260,408 258,048 250,176 273,419 285,266 -0.64%
-
Net Worth 206,594 204,303 201,854 200,216 197,052 194,898 193,715 4.39%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 5,885 - - - 3,360 - -
Div Payout % - 50.80% - - - 155.57% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 206,594 204,303 201,854 200,216 197,052 194,898 193,715 4.39%
NOSH 84,324 84,075 84,105 84,124 84,210 84,007 83,859 0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.78% 4.45% 4.69% 3.93% 2.21% 0.90% 0.80% -
ROE 2.42% 5.67% 6.09% 4.99% 2.60% 1.11% 0.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 341.09 323.91 324.85 319.28 303.79 328.43 342.91 -0.35%
EPS 5.92 13.78 14.61 11.88 6.08 2.57 2.28 89.24%
DPS 0.00 7.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.45 2.43 2.40 2.38 2.34 2.32 2.31 4.01%
Adjusted Per Share Value based on latest NOSH - 84,095
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.49 51.59 51.76 50.89 48.47 52.27 54.48 0.01%
EPS 0.95 2.20 2.33 1.89 0.97 0.41 0.36 91.30%
DPS 0.00 1.12 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.3914 0.3871 0.3824 0.3793 0.3733 0.3692 0.367 4.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.91 0.81 0.75 0.65 0.65 0.68 -
P/RPS 0.24 0.28 0.25 0.23 0.21 0.20 0.20 12.96%
P/EPS 13.68 6.60 5.54 6.31 10.69 25.28 29.82 -40.60%
EY 7.31 15.14 18.04 15.84 9.35 3.96 3.35 68.47%
DY 0.00 7.69 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.33 0.37 0.34 0.32 0.28 0.28 0.29 9.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 -
Price 1.00 0.89 0.80 0.75 0.75 0.65 0.67 -
P/RPS 0.29 0.27 0.25 0.23 0.25 0.20 0.20 28.19%
P/EPS 16.89 6.46 5.47 6.31 12.34 25.28 29.39 -30.94%
EY 5.92 15.48 18.27 15.84 8.11 3.96 3.40 44.87%
DY 0.00 7.87 0.00 0.00 0.00 6.15 0.00 -
P/NAPS 0.41 0.37 0.33 0.32 0.32 0.28 0.29 26.04%

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