[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -49.9%
YoY- -86.38%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 268,596 255,820 275,906 287,562 296,136 277,852 265,837 0.69%
PBT 13,018 6,420 3,980 5,705 8,104 7,560 9,073 27.18%
Tax -2,470 -776 -1,493 -3,409 -3,852 -2,708 9,113 -
NP 10,548 5,644 2,487 2,296 4,252 4,852 18,186 -30.42%
-
NP to SH 9,994 5,120 2,160 1,912 3,816 4,408 17,878 -32.11%
-
Tax Rate 18.97% 12.09% 37.51% 59.75% 47.53% 35.82% -100.44% -
Total Cost 258,048 250,176 273,419 285,266 291,884 273,000 247,651 2.77%
-
Net Worth 200,216 197,052 194,898 193,715 197,524 196,845 195,104 1.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,360 - - - 33 -
Div Payout % - - 155.57% - - - 0.19% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,216 197,052 194,898 193,715 197,524 196,845 195,104 1.73%
NOSH 84,124 84,210 84,007 83,859 84,052 84,122 84,096 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.93% 2.21% 0.90% 0.80% 1.44% 1.75% 6.84% -
ROE 4.99% 2.60% 1.11% 0.99% 1.93% 2.24% 9.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 319.28 303.79 328.43 342.91 352.32 330.30 316.11 0.66%
EPS 11.88 6.08 2.57 2.28 4.54 5.24 21.26 -32.13%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.04 -
NAPS 2.38 2.34 2.32 2.31 2.35 2.34 2.32 1.71%
Adjusted Per Share Value based on latest NOSH - 84,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.89 48.47 52.27 54.48 56.10 52.64 50.36 0.69%
EPS 1.89 0.97 0.41 0.36 0.72 0.84 3.39 -32.23%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.01 -
NAPS 0.3793 0.3733 0.3692 0.367 0.3742 0.3729 0.3696 1.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.65 0.65 0.68 0.80 0.88 0.83 -
P/RPS 0.23 0.21 0.20 0.20 0.23 0.27 0.26 -7.84%
P/EPS 6.31 10.69 25.28 29.82 17.62 16.79 3.90 37.77%
EY 15.84 9.35 3.96 3.35 5.67 5.95 25.61 -27.38%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.05 -
P/NAPS 0.32 0.28 0.28 0.29 0.34 0.38 0.36 -7.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 28/05/08 -
Price 0.75 0.75 0.65 0.67 0.70 0.80 0.80 -
P/RPS 0.23 0.25 0.20 0.20 0.20 0.24 0.25 -5.40%
P/EPS 6.31 12.34 25.28 29.39 15.42 15.27 3.76 41.17%
EY 15.84 8.11 3.96 3.40 6.49 6.55 26.57 -29.14%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.05 -
P/NAPS 0.32 0.32 0.28 0.29 0.30 0.34 0.34 -3.95%

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