[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 41.79%
YoY- -205.93%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 315,900 318,552 302,663 302,344 303,336 300,336 293,036 5.12%
PBT 18,590 12,328 3,262 -4,384 -8,926 996 31,819 -30.04%
Tax -3,654 -4,288 -1,673 -672 -272 -376 -3,030 13.25%
NP 14,936 8,040 1,589 -5,056 -9,198 620 28,789 -35.35%
-
NP to SH 14,202 7,328 1,071 -5,620 -9,654 396 28,388 -36.90%
-
Tax Rate 19.66% 34.78% 51.29% - - 37.75% 9.52% -
Total Cost 300,964 310,512 301,074 307,400 312,534 299,716 264,247 9.03%
-
Net Worth 285,217 279,842 277,414 272,586 275,828 275,549 280,911 1.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 5,884 - - - 5,887 -
Div Payout % - - 549.44% - - - 20.74% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 285,217 279,842 277,414 272,586 275,828 275,549 280,911 1.01%
NOSH 84,135 84,036 84,065 84,131 84,094 82,500 84,105 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.73% 2.52% 0.53% -1.67% -3.03% 0.21% 9.82% -
ROE 4.98% 2.62% 0.39% -2.06% -3.50% 0.14% 10.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 375.47 379.06 360.03 359.37 360.71 364.04 348.42 5.09%
EPS 16.88 8.72 1.27 -6.68 -11.48 0.48 33.75 -36.91%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 3.39 3.33 3.30 3.24 3.28 3.34 3.34 0.99%
Adjusted Per Share Value based on latest NOSH - 83,835
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.85 60.35 57.34 57.28 57.47 56.90 55.52 5.11%
EPS 2.69 1.39 0.20 -1.06 -1.83 0.08 5.38 -36.92%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 1.12 -
NAPS 0.5404 0.5302 0.5256 0.5164 0.5226 0.522 0.5322 1.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.20 0.95 1.08 1.00 1.00 1.14 0.865 -
P/RPS 0.32 0.25 0.30 0.28 0.28 0.31 0.25 17.83%
P/EPS 7.11 10.89 84.77 -14.97 -8.71 237.50 2.56 97.21%
EY 14.07 9.18 1.18 -6.68 -11.48 0.42 39.02 -49.24%
DY 0.00 0.00 6.48 0.00 0.00 0.00 8.09 -
P/NAPS 0.35 0.29 0.33 0.31 0.30 0.34 0.26 21.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 23/08/12 29/05/12 21/02/12 24/11/11 19/08/11 27/05/11 -
Price 1.30 1.20 1.03 1.01 0.98 1.12 0.98 -
P/RPS 0.35 0.32 0.29 0.28 0.27 0.31 0.28 15.99%
P/EPS 7.70 13.76 80.85 -15.12 -8.54 233.33 2.90 91.40%
EY 12.98 7.27 1.24 -6.61 -11.71 0.43 34.44 -47.73%
DY 0.00 0.00 6.80 0.00 0.00 0.00 7.14 -
P/NAPS 0.38 0.36 0.31 0.31 0.30 0.34 0.29 19.68%

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