[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 8.28%
YoY- 373.62%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 515,102 496,912 340,016 317,280 315,900 318,552 302,663 42.50%
PBT 89,802 94,984 28,486 20,698 18,590 12,328 3,262 809.89%
Tax -20,568 -19,776 -6,692 -4,573 -3,654 -4,288 -1,673 431.86%
NP 69,234 75,208 21,794 16,125 14,936 8,040 1,589 1135.37%
-
NP to SH 54,204 61,412 17,345 15,377 14,202 7,328 1,071 1264.97%
-
Tax Rate 22.90% 20.82% 23.49% 22.09% 19.66% 34.78% 51.29% -
Total Cost 445,868 421,704 318,222 301,154 300,964 310,512 301,074 29.89%
-
Net Worth 326,367 305,377 58,030 285,170 285,217 279,842 277,414 11.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,513 - - - 5,884 -
Div Payout % - - 8.73% - - - 549.44% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 326,367 305,377 58,030 285,170 285,217 279,842 277,414 11.43%
NOSH 84,115 84,126 84,102 84,121 84,135 84,036 84,065 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.44% 15.14% 6.41% 5.08% 4.73% 2.52% 0.53% -
ROE 16.61% 20.11% 29.89% 5.39% 4.98% 2.62% 0.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 612.38 590.68 404.29 377.17 375.47 379.06 360.03 42.44%
EPS 64.44 73.00 4.12 18.28 16.88 8.72 1.27 1267.30%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 7.00 -
NAPS 3.88 3.63 0.69 3.39 3.39 3.33 3.30 11.38%
Adjusted Per Share Value based on latest NOSH - 84,098
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 97.59 94.14 64.42 60.11 59.85 60.35 57.34 42.50%
EPS 10.27 11.63 3.29 2.91 2.69 1.39 0.20 1278.22%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 1.11 -
NAPS 0.6183 0.5786 0.1099 0.5403 0.5404 0.5302 0.5256 11.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.57 3.26 2.34 1.97 1.20 0.95 1.08 -
P/RPS 0.75 0.55 0.58 0.52 0.32 0.25 0.30 84.09%
P/EPS 7.09 4.47 11.35 10.78 7.11 10.89 84.77 -80.84%
EY 14.10 22.39 8.81 9.28 14.07 9.18 1.18 421.87%
DY 0.00 0.00 0.77 0.00 0.00 0.00 6.48 -
P/NAPS 1.18 0.90 3.39 0.58 0.35 0.29 0.33 133.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 -
Price 5.82 4.59 2.57 1.88 1.30 1.20 1.03 -
P/RPS 0.95 0.78 0.64 0.50 0.35 0.32 0.29 120.41%
P/EPS 9.03 6.29 12.46 10.28 7.70 13.76 80.85 -76.77%
EY 11.07 15.90 8.02 9.72 12.98 7.27 1.24 329.77%
DY 0.00 0.00 0.70 0.00 0.00 0.00 6.80 -
P/NAPS 1.50 1.26 3.72 0.55 0.38 0.36 0.31 185.80%

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