[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 93.8%
YoY- 247.11%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 496,912 340,016 317,280 315,900 318,552 302,663 302,344 39.31%
PBT 94,984 28,486 20,698 18,590 12,328 3,262 -4,384 -
Tax -19,776 -6,692 -4,573 -3,654 -4,288 -1,673 -672 855.15%
NP 75,208 21,794 16,125 14,936 8,040 1,589 -5,056 -
-
NP to SH 61,412 17,345 15,377 14,202 7,328 1,071 -5,620 -
-
Tax Rate 20.82% 23.49% 22.09% 19.66% 34.78% 51.29% - -
Total Cost 421,704 318,222 301,154 300,964 310,512 301,074 307,400 23.48%
-
Net Worth 305,377 58,030 285,170 285,217 279,842 277,414 272,586 7.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 1,513 - - - 5,884 - -
Div Payout % - 8.73% - - - 549.44% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 305,377 58,030 285,170 285,217 279,842 277,414 272,586 7.87%
NOSH 84,126 84,102 84,121 84,135 84,036 84,065 84,131 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.14% 6.41% 5.08% 4.73% 2.52% 0.53% -1.67% -
ROE 20.11% 29.89% 5.39% 4.98% 2.62% 0.39% -2.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 590.68 404.29 377.17 375.47 379.06 360.03 359.37 39.31%
EPS 73.00 4.12 18.28 16.88 8.72 1.27 -6.68 -
DPS 0.00 1.80 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.63 0.69 3.39 3.39 3.33 3.30 3.24 7.87%
Adjusted Per Share Value based on latest NOSH - 84,169
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.14 64.42 60.11 59.85 60.35 57.34 57.28 39.30%
EPS 11.63 3.29 2.91 2.69 1.39 0.20 -1.06 -
DPS 0.00 0.29 0.00 0.00 0.00 1.11 0.00 -
NAPS 0.5786 0.1099 0.5403 0.5404 0.5302 0.5256 0.5164 7.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.26 2.34 1.97 1.20 0.95 1.08 1.00 -
P/RPS 0.55 0.58 0.52 0.32 0.25 0.30 0.28 56.90%
P/EPS 4.47 11.35 10.78 7.11 10.89 84.77 -14.97 -
EY 22.39 8.81 9.28 14.07 9.18 1.18 -6.68 -
DY 0.00 0.77 0.00 0.00 0.00 6.48 0.00 -
P/NAPS 0.90 3.39 0.58 0.35 0.29 0.33 0.31 103.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 -
Price 4.59 2.57 1.88 1.30 1.20 1.03 1.01 -
P/RPS 0.78 0.64 0.50 0.35 0.32 0.29 0.28 98.10%
P/EPS 6.29 12.46 10.28 7.70 13.76 80.85 -15.12 -
EY 15.90 8.02 9.72 12.98 7.27 1.24 -6.61 -
DY 0.00 0.70 0.00 0.00 0.00 6.80 0.00 -
P/NAPS 1.26 3.72 0.55 0.38 0.36 0.31 0.31 154.90%

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