[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -10.23%
YoY- 214.87%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 296,136 277,852 265,837 269,865 271,570 262,328 231,622 17.74%
PBT 8,104 7,560 9,073 7,126 9,076 6,988 8,444 -2.69%
Tax -3,852 -2,708 9,113 7,226 6,962 7,460 -2,368 38.19%
NP 4,252 4,852 18,186 14,353 16,038 14,448 6,076 -21.12%
-
NP to SH 3,816 4,408 17,878 14,034 15,634 14,068 5,744 -23.80%
-
Tax Rate 47.53% 35.82% -100.44% -101.40% -76.71% -106.75% 28.04% -
Total Cost 291,884 273,000 247,651 255,512 255,532 247,880 225,546 18.69%
-
Net Worth 197,524 196,845 195,104 188,324 188,483 179,539 179,966 6.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 33 - - - 33 -
Div Payout % - - 0.19% - - - 0.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,524 196,845 195,104 188,324 188,483 179,539 179,966 6.38%
NOSH 84,052 84,122 84,096 84,073 84,144 81,981 84,096 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.44% 1.75% 6.84% 5.32% 5.91% 5.51% 2.62% -
ROE 1.93% 2.24% 9.16% 7.45% 8.29% 7.84% 3.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 352.32 330.30 316.11 320.99 322.74 319.98 275.42 17.78%
EPS 4.54 5.24 21.26 16.69 18.58 16.72 6.83 -23.77%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
NAPS 2.35 2.34 2.32 2.24 2.24 2.19 2.14 6.42%
Adjusted Per Share Value based on latest NOSH - 84,130
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.10 52.64 50.36 51.13 51.45 49.70 43.88 17.74%
EPS 0.72 0.84 3.39 2.66 2.96 2.67 1.09 -24.09%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.3742 0.3729 0.3696 0.3568 0.3571 0.3401 0.341 6.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.88 0.83 1.00 1.01 0.95 0.85 -
P/RPS 0.23 0.27 0.26 0.31 0.31 0.30 0.31 -18.00%
P/EPS 17.62 16.79 3.90 5.99 5.44 5.54 12.44 26.04%
EY 5.67 5.95 25.61 16.69 18.40 18.06 8.04 -20.72%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.05 -
P/NAPS 0.34 0.38 0.36 0.45 0.45 0.43 0.40 -10.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 29/05/07 -
Price 0.70 0.80 0.80 0.90 0.96 0.99 0.88 -
P/RPS 0.20 0.24 0.25 0.28 0.30 0.31 0.32 -26.83%
P/EPS 15.42 15.27 3.76 5.39 5.17 5.77 12.88 12.71%
EY 6.49 6.55 26.57 18.55 19.35 17.33 7.76 -11.20%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.05 -
P/NAPS 0.30 0.34 0.34 0.40 0.43 0.45 0.41 -18.75%

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