[TNLOGIS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 7.93%
YoY- 280.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 562,982 537,112 533,134 545,884 515,102 496,912 340,016 39.91%
PBT 82,404 77,756 112,534 97,936 89,802 94,984 28,486 102.89%
Tax -19,160 -16,668 -20,979 -20,653 -20,568 -19,776 -6,692 101.50%
NP 63,244 61,088 91,555 77,282 69,234 75,208 21,794 103.31%
-
NP to SH 55,994 52,776 74,621 58,501 54,204 61,412 17,345 118.27%
-
Tax Rate 23.25% 21.44% 18.64% 21.09% 22.90% 20.82% 23.49% -
Total Cost 499,738 476,024 441,579 468,601 445,868 421,704 318,222 35.06%
-
Net Worth 424,579 411,787 399,384 984,370 326,367 305,377 58,030 276.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 10,510 - - - 1,513 -
Div Payout % - - 14.08% - - - 8.73% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 424,579 411,787 399,384 984,370 326,367 305,377 58,030 276.42%
NOSH 420,375 420,191 420,405 420,671 84,115 84,126 84,102 192.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.23% 11.37% 17.17% 14.16% 13.44% 15.14% 6.41% -
ROE 13.19% 12.82% 18.68% 5.94% 16.61% 20.11% 29.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.92 127.83 126.81 129.77 612.38 590.68 404.29 -52.09%
EPS 13.32 12.56 17.75 13.91 64.44 73.00 4.12 118.48%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.80 -
NAPS 1.01 0.98 0.95 2.34 3.88 3.63 0.69 28.88%
Adjusted Per Share Value based on latest NOSH - 420,401
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 106.66 101.76 101.01 103.42 97.59 94.14 64.42 39.91%
EPS 10.61 10.00 14.14 11.08 10.27 11.63 3.29 118.12%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.29 -
NAPS 0.8044 0.7802 0.7567 1.865 0.6183 0.5786 0.1099 276.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.30 1.28 1.45 4.57 3.26 2.34 -
P/RPS 0.93 1.02 1.01 1.12 0.75 0.55 0.58 36.95%
P/EPS 9.38 10.35 7.21 10.43 7.09 4.47 11.35 -11.92%
EY 10.66 9.66 13.87 9.59 14.10 22.39 8.81 13.53%
DY 0.00 0.00 1.95 0.00 0.00 0.00 0.77 -
P/NAPS 1.24 1.33 1.35 0.62 1.18 0.90 3.39 -48.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 -
Price 1.06 1.35 1.35 1.39 5.82 4.59 2.57 -
P/RPS 0.79 1.06 1.06 1.07 0.95 0.78 0.64 15.05%
P/EPS 7.96 10.75 7.61 10.00 9.03 6.29 12.46 -25.80%
EY 12.57 9.30 13.15 10.00 11.07 15.90 8.02 34.89%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.70 -
P/NAPS 1.05 1.38 1.42 0.59 1.50 1.26 3.72 -56.93%

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