[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 58.57%
YoY- -20.79%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 300,336 293,036 295,174 296,910 287,620 272,328 273,217 6.53%
PBT 996 31,819 7,280 10,248 6,800 14,069 15,160 -83.79%
Tax -376 -3,030 -1,562 -1,934 -1,684 -1,959 -2,350 -70.62%
NP 620 28,789 5,717 8,314 5,116 12,110 12,809 -86.79%
-
NP to SH 396 28,388 5,305 7,916 4,992 11,586 12,290 -89.93%
-
Tax Rate 37.75% 9.52% 21.46% 18.87% 24.76% 13.92% 15.50% -
Total Cost 299,716 264,247 289,457 288,596 282,504 260,218 260,408 9.85%
-
Net Worth 275,549 280,911 204,417 209,244 206,594 204,303 201,854 23.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 5,887 - - - 5,885 - -
Div Payout % - 20.74% - - - 50.80% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 275,549 280,911 204,417 209,244 206,594 204,303 201,854 23.12%
NOSH 82,500 84,105 84,122 84,033 84,324 84,075 84,105 -1.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.21% 9.82% 1.94% 2.80% 1.78% 4.45% 4.69% -
ROE 0.14% 10.11% 2.60% 3.78% 2.42% 5.67% 6.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 364.04 348.42 350.89 353.32 341.09 323.91 324.85 7.91%
EPS 0.48 33.75 6.31 9.42 5.92 13.78 14.61 -89.80%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.34 3.34 2.43 2.49 2.45 2.43 2.40 24.72%
Adjusted Per Share Value based on latest NOSH - 84,161
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.50 57.07 57.49 57.83 56.02 53.04 53.21 6.54%
EPS 0.08 5.53 1.03 1.54 0.97 2.26 2.39 -89.67%
DPS 0.00 1.15 0.00 0.00 0.00 1.15 0.00 -
NAPS 0.5367 0.5471 0.3981 0.4075 0.4024 0.3979 0.3931 23.14%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.14 0.865 1.05 0.90 0.81 0.91 0.81 -
P/RPS 0.31 0.25 0.30 0.25 0.24 0.28 0.25 15.46%
P/EPS 237.50 2.56 16.65 9.55 13.68 6.60 5.54 1133.36%
EY 0.42 39.02 6.01 10.47 7.31 15.14 18.04 -91.90%
DY 0.00 8.09 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.34 0.26 0.43 0.36 0.33 0.37 0.34 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 24/02/11 25/11/10 20/08/10 01/06/10 08/02/10 -
Price 1.12 0.98 0.93 0.95 1.00 0.89 0.80 -
P/RPS 0.31 0.28 0.27 0.27 0.29 0.27 0.25 15.46%
P/EPS 233.33 2.90 14.75 10.08 16.89 6.46 5.47 1129.25%
EY 0.43 34.44 6.78 9.92 5.92 15.48 18.27 -91.84%
DY 0.00 7.14 0.00 0.00 0.00 7.87 0.00 -
P/NAPS 0.34 0.29 0.38 0.38 0.41 0.37 0.33 2.01%

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