[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 155.87%
YoY- 251.52%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 271,570 262,328 231,622 227,082 223,194 212,512 199,884 22.64%
PBT 9,076 6,988 8,444 6,653 3,624 1,116 -5,058 -
Tax 6,962 7,460 -2,368 -1,832 -1,530 -1,244 -1,536 -
NP 16,038 14,448 6,076 4,821 2,094 -128 -6,594 -
-
NP to SH 15,634 14,068 5,744 4,457 1,742 -452 -6,730 -
-
Tax Rate -76.71% -106.75% 28.04% 27.54% 42.22% 111.47% - -
Total Cost 255,532 247,880 225,546 222,261 221,100 212,640 206,478 15.25%
-
Net Worth 188,483 179,539 179,966 175,149 173,362 179,061 15,659,433 -94.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 33 - - - 152,033 -
Div Payout % - - 0.59% - - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 188,483 179,539 179,966 175,149 173,362 179,061 15,659,433 -94.73%
NOSH 84,144 81,981 84,096 84,206 83,750 86,923 7,601,666 -95.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.91% 5.51% 2.62% 2.12% 0.94% -0.06% -3.30% -
ROE 8.29% 7.84% 3.19% 2.54% 1.00% -0.25% -0.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 322.74 319.98 275.42 269.67 266.50 244.48 2.63 2362.22%
EPS 18.58 16.72 6.83 5.29 2.08 -0.16 -7.84 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 2.00 -
NAPS 2.24 2.19 2.14 2.08 2.07 2.06 2.06 5.73%
Adjusted Per Share Value based on latest NOSH - 84,081
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.45 49.70 43.88 43.02 42.29 40.26 37.87 22.64%
EPS 2.96 2.67 1.09 0.84 0.33 -0.09 -1.28 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 28.80 -
NAPS 0.3571 0.3401 0.341 0.3318 0.3284 0.3392 29.6678 -94.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.01 0.95 0.85 0.75 0.64 0.65 0.65 -
P/RPS 0.31 0.30 0.31 0.28 0.24 0.27 24.72 -94.58%
P/EPS 5.44 5.54 12.44 14.17 30.77 -125.00 -734.19 -
EY 18.40 18.06 8.04 7.06 3.25 -0.80 -0.14 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 3.08 -
P/NAPS 0.45 0.43 0.40 0.36 0.31 0.32 0.32 25.49%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 -
Price 0.96 0.99 0.88 0.81 0.79 0.62 0.65 -
P/RPS 0.30 0.31 0.32 0.30 0.30 0.25 24.72 -94.70%
P/EPS 5.17 5.77 12.88 15.30 37.98 -119.23 -734.19 -
EY 19.35 17.33 7.76 6.53 2.63 -0.84 -0.14 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 3.08 -
P/NAPS 0.43 0.45 0.41 0.39 0.38 0.30 0.32 21.74%

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