[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 22.98%
YoY- 542.82%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 296,910 287,620 272,328 273,217 268,596 255,820 275,906 5.00%
PBT 10,248 6,800 14,069 15,160 13,018 6,420 3,980 87.75%
Tax -1,934 -1,684 -1,959 -2,350 -2,470 -776 -1,493 18.81%
NP 8,314 5,116 12,110 12,809 10,548 5,644 2,487 123.41%
-
NP to SH 7,916 4,992 11,586 12,290 9,994 5,120 2,160 137.51%
-
Tax Rate 18.87% 24.76% 13.92% 15.50% 18.97% 12.09% 37.51% -
Total Cost 288,596 282,504 260,218 260,408 258,048 250,176 273,419 3.66%
-
Net Worth 209,244 206,594 204,303 201,854 200,216 197,052 194,898 4.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 5,885 - - - 3,360 -
Div Payout % - - 50.80% - - - 155.57% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,244 206,594 204,303 201,854 200,216 197,052 194,898 4.84%
NOSH 84,033 84,324 84,075 84,105 84,124 84,210 84,007 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.80% 1.78% 4.45% 4.69% 3.93% 2.21% 0.90% -
ROE 3.78% 2.42% 5.67% 6.09% 4.99% 2.60% 1.11% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 353.32 341.09 323.91 324.85 319.28 303.79 328.43 4.98%
EPS 9.42 5.92 13.78 14.61 11.88 6.08 2.57 137.53%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 4.00 -
NAPS 2.49 2.45 2.43 2.40 2.38 2.34 2.32 4.82%
Adjusted Per Share Value based on latest NOSH - 84,083
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.25 54.49 51.59 51.76 50.89 48.47 52.27 5.00%
EPS 1.50 0.95 2.20 2.33 1.89 0.97 0.41 137.24%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.64 -
NAPS 0.3964 0.3914 0.3871 0.3824 0.3793 0.3733 0.3692 4.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.90 0.81 0.91 0.81 0.75 0.65 0.65 -
P/RPS 0.25 0.24 0.28 0.25 0.23 0.21 0.20 16.02%
P/EPS 9.55 13.68 6.60 5.54 6.31 10.69 25.28 -47.71%
EY 10.47 7.31 15.14 18.04 15.84 9.35 3.96 91.09%
DY 0.00 0.00 7.69 0.00 0.00 0.00 6.15 -
P/NAPS 0.36 0.33 0.37 0.34 0.32 0.28 0.28 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 -
Price 0.95 1.00 0.89 0.80 0.75 0.75 0.65 -
P/RPS 0.27 0.29 0.27 0.25 0.23 0.25 0.20 22.12%
P/EPS 10.08 16.89 6.46 5.47 6.31 12.34 25.28 -45.79%
EY 9.92 5.92 15.48 18.27 15.84 8.11 3.96 84.34%
DY 0.00 0.00 7.87 0.00 0.00 0.00 6.15 -
P/NAPS 0.38 0.41 0.37 0.33 0.32 0.32 0.28 22.55%

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