[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 12.97%
YoY- -87.92%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 273,217 268,596 255,820 275,906 287,562 296,136 277,852 -1.11%
PBT 15,160 13,018 6,420 3,980 5,705 8,104 7,560 58.81%
Tax -2,350 -2,470 -776 -1,493 -3,409 -3,852 -2,708 -8.99%
NP 12,809 10,548 5,644 2,487 2,296 4,252 4,852 90.67%
-
NP to SH 12,290 9,994 5,120 2,160 1,912 3,816 4,408 97.72%
-
Tax Rate 15.50% 18.97% 12.09% 37.51% 59.75% 47.53% 35.82% -
Total Cost 260,408 258,048 250,176 273,419 285,266 291,884 273,000 -3.09%
-
Net Worth 201,854 200,216 197,052 194,898 193,715 197,524 196,845 1.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 3,360 - - - -
Div Payout % - - - 155.57% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 201,854 200,216 197,052 194,898 193,715 197,524 196,845 1.68%
NOSH 84,105 84,124 84,210 84,007 83,859 84,052 84,122 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.69% 3.93% 2.21% 0.90% 0.80% 1.44% 1.75% -
ROE 6.09% 4.99% 2.60% 1.11% 0.99% 1.93% 2.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 324.85 319.28 303.79 328.43 342.91 352.32 330.30 -1.10%
EPS 14.61 11.88 6.08 2.57 2.28 4.54 5.24 97.72%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.34 2.32 2.31 2.35 2.34 1.69%
Adjusted Per Share Value based on latest NOSH - 84,302
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.76 50.89 48.47 52.27 54.48 56.10 52.64 -1.11%
EPS 2.33 1.89 0.97 0.41 0.36 0.72 0.84 97.05%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.3824 0.3793 0.3733 0.3692 0.367 0.3742 0.3729 1.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.75 0.65 0.65 0.68 0.80 0.88 -
P/RPS 0.25 0.23 0.21 0.20 0.20 0.23 0.27 -4.98%
P/EPS 5.54 6.31 10.69 25.28 29.82 17.62 16.79 -52.15%
EY 18.04 15.84 9.35 3.96 3.35 5.67 5.95 109.05%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.28 0.28 0.29 0.34 0.38 -7.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 -
Price 0.80 0.75 0.75 0.65 0.67 0.70 0.80 -
P/RPS 0.25 0.23 0.25 0.20 0.20 0.20 0.24 2.75%
P/EPS 5.47 6.31 12.34 25.28 29.39 15.42 15.27 -49.46%
EY 18.27 15.84 8.11 3.96 3.40 6.49 6.55 97.78%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.32 0.28 0.29 0.30 0.34 -1.96%

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