[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -2537.88%
YoY- -221.96%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 318,552 302,663 302,344 303,336 300,336 293,036 295,174 5.21%
PBT 12,328 3,262 -4,384 -8,926 996 31,819 7,280 42.11%
Tax -4,288 -1,673 -672 -272 -376 -3,030 -1,562 96.17%
NP 8,040 1,589 -5,056 -9,198 620 28,789 5,717 25.54%
-
NP to SH 7,328 1,071 -5,620 -9,654 396 28,388 5,305 24.05%
-
Tax Rate 34.78% 51.29% - - 37.75% 9.52% 21.46% -
Total Cost 310,512 301,074 307,400 312,534 299,716 264,247 289,457 4.79%
-
Net Worth 279,842 277,414 272,586 275,828 275,549 280,911 204,417 23.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 5,884 - - - 5,887 - -
Div Payout % - 549.44% - - - 20.74% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 279,842 277,414 272,586 275,828 275,549 280,911 204,417 23.31%
NOSH 84,036 84,065 84,131 84,094 82,500 84,105 84,122 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.52% 0.53% -1.67% -3.03% 0.21% 9.82% 1.94% -
ROE 2.62% 0.39% -2.06% -3.50% 0.14% 10.11% 2.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 379.06 360.03 359.37 360.71 364.04 348.42 350.89 5.28%
EPS 8.72 1.27 -6.68 -11.48 0.48 33.75 6.31 24.09%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.33 3.30 3.24 3.28 3.34 3.34 2.43 23.39%
Adjusted Per Share Value based on latest NOSH - 84,061
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.35 57.34 57.28 57.47 56.90 55.52 55.92 5.21%
EPS 1.39 0.20 -1.06 -1.83 0.08 5.38 1.01 23.75%
DPS 0.00 1.11 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.5302 0.5256 0.5164 0.5226 0.522 0.5322 0.3873 23.31%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.95 1.08 1.00 1.00 1.14 0.865 1.05 -
P/RPS 0.25 0.30 0.28 0.28 0.31 0.25 0.30 -11.45%
P/EPS 10.89 84.77 -14.97 -8.71 237.50 2.56 16.65 -24.67%
EY 9.18 1.18 -6.68 -11.48 0.42 39.02 6.01 32.66%
DY 0.00 6.48 0.00 0.00 0.00 8.09 0.00 -
P/NAPS 0.29 0.33 0.31 0.30 0.34 0.26 0.43 -23.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 29/05/12 21/02/12 24/11/11 19/08/11 27/05/11 24/02/11 -
Price 1.20 1.03 1.01 0.98 1.12 0.98 0.93 -
P/RPS 0.32 0.29 0.28 0.27 0.31 0.28 0.27 12.00%
P/EPS 13.76 80.85 -15.12 -8.54 233.33 2.90 14.75 -4.53%
EY 7.27 1.24 -6.61 -11.71 0.43 34.44 6.78 4.76%
DY 0.00 6.80 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.36 0.31 0.31 0.30 0.34 0.29 0.38 -3.54%

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