[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -11.74%
YoY- 281.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 537,112 533,134 545,884 515,102 496,912 340,016 317,280 42.17%
PBT 77,756 112,534 97,936 89,802 94,984 28,486 20,698 142.24%
Tax -16,668 -20,979 -20,653 -20,568 -19,776 -6,692 -4,573 137.40%
NP 61,088 91,555 77,282 69,234 75,208 21,794 16,125 143.61%
-
NP to SH 52,776 74,621 58,501 54,204 61,412 17,345 15,377 128.04%
-
Tax Rate 21.44% 18.64% 21.09% 22.90% 20.82% 23.49% 22.09% -
Total Cost 476,024 441,579 468,601 445,868 421,704 318,222 301,154 35.80%
-
Net Worth 411,787 399,384 984,370 326,367 305,377 58,030 285,170 27.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 10,510 - - - 1,513 - -
Div Payout % - 14.08% - - - 8.73% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 411,787 399,384 984,370 326,367 305,377 58,030 285,170 27.84%
NOSH 420,191 420,405 420,671 84,115 84,126 84,102 84,121 193.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.37% 17.17% 14.16% 13.44% 15.14% 6.41% 5.08% -
ROE 12.82% 18.68% 5.94% 16.61% 20.11% 29.89% 5.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 127.83 126.81 129.77 612.38 590.68 404.29 377.17 -51.48%
EPS 12.56 17.75 13.91 64.44 73.00 4.12 18.28 -22.18%
DPS 0.00 2.50 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.98 0.95 2.34 3.88 3.63 0.69 3.39 -56.37%
Adjusted Per Share Value based on latest NOSH - 84,101
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 101.76 101.01 103.42 97.59 94.14 64.42 60.11 42.18%
EPS 10.00 14.14 11.08 10.27 11.63 3.29 2.91 128.23%
DPS 0.00 1.99 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.7802 0.7567 1.865 0.6183 0.5786 0.1099 0.5403 27.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.28 1.45 4.57 3.26 2.34 1.97 -
P/RPS 1.02 1.01 1.12 0.75 0.55 0.58 0.52 56.89%
P/EPS 10.35 7.21 10.43 7.09 4.47 11.35 10.78 -2.68%
EY 9.66 13.87 9.59 14.10 22.39 8.81 9.28 2.71%
DY 0.00 1.95 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.33 1.35 0.62 1.18 0.90 3.39 0.58 74.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 -
Price 1.35 1.35 1.39 5.82 4.59 2.57 1.88 -
P/RPS 1.06 1.06 1.07 0.95 0.78 0.64 0.50 65.25%
P/EPS 10.75 7.61 10.00 9.03 6.29 12.46 10.28 3.03%
EY 9.30 13.15 10.00 11.07 15.90 8.02 9.72 -2.90%
DY 0.00 1.85 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 1.38 1.42 0.59 1.50 1.26 3.72 0.55 84.95%

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