[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 27.38%
YoY- 211.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 287,562 296,136 277,852 265,837 269,865 271,570 262,328 6.28%
PBT 5,705 8,104 7,560 9,073 7,126 9,076 6,988 -12.59%
Tax -3,409 -3,852 -2,708 9,113 7,226 6,962 7,460 -
NP 2,296 4,252 4,852 18,186 14,353 16,038 14,448 -70.49%
-
NP to SH 1,912 3,816 4,408 17,878 14,034 15,634 14,068 -73.40%
-
Tax Rate 59.75% 47.53% 35.82% -100.44% -101.40% -76.71% -106.75% -
Total Cost 285,266 291,884 273,000 247,651 255,512 255,532 247,880 9.77%
-
Net Worth 193,715 197,524 196,845 195,104 188,324 188,483 179,539 5.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 33 - - - -
Div Payout % - - - 0.19% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 193,715 197,524 196,845 195,104 188,324 188,483 179,539 5.17%
NOSH 83,859 84,052 84,122 84,096 84,073 84,144 81,981 1.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.80% 1.44% 1.75% 6.84% 5.32% 5.91% 5.51% -
ROE 0.99% 1.93% 2.24% 9.16% 7.45% 8.29% 7.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 342.91 352.32 330.30 316.11 320.99 322.74 319.98 4.70%
EPS 2.28 4.54 5.24 21.26 16.69 18.58 16.72 -73.34%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.34 2.32 2.24 2.24 2.19 3.60%
Adjusted Per Share Value based on latest NOSH - 84,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.48 56.10 52.64 50.36 51.13 51.45 49.70 6.28%
EPS 0.36 0.72 0.84 3.39 2.66 2.96 2.67 -73.54%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.367 0.3742 0.3729 0.3696 0.3568 0.3571 0.3401 5.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.80 0.88 0.83 1.00 1.01 0.95 -
P/RPS 0.20 0.23 0.27 0.26 0.31 0.31 0.30 -23.59%
P/EPS 29.82 17.62 16.79 3.90 5.99 5.44 5.54 205.57%
EY 3.35 5.67 5.95 25.61 16.69 18.40 18.06 -67.30%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.38 0.36 0.45 0.45 0.43 -23.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 -
Price 0.67 0.70 0.80 0.80 0.90 0.96 0.99 -
P/RPS 0.20 0.20 0.24 0.25 0.28 0.30 0.31 -25.23%
P/EPS 29.39 15.42 15.27 3.76 5.39 5.17 5.77 194.58%
EY 3.40 6.49 6.55 26.57 18.55 19.35 17.33 -66.06%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.34 0.34 0.40 0.43 0.45 -25.29%

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