[TNLOGIS] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 46.41%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 595,596 545,616 538,764 618,009 569,593 562,982 537,112 7.11%
PBT 85,166 63,198 77,488 110,663 72,236 82,404 77,756 6.23%
Tax -20,829 -17,842 -19,548 -27,920 -16,917 -19,160 -16,668 15.97%
NP 64,337 45,356 57,940 82,743 55,318 63,244 61,088 3.50%
-
NP to SH 57,418 41,968 54,328 72,876 49,774 55,994 52,776 5.76%
-
Tax Rate 24.46% 28.23% 25.23% 25.23% 23.42% 23.25% 21.44% -
Total Cost 531,258 500,260 480,824 535,266 514,274 499,738 476,024 7.57%
-
Net Worth 474,786 470,474 469,501 458,559 420,868 424,579 411,787 9.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 16,827 - - - -
Div Payout % - - - 23.09% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 474,786 470,474 469,501 458,559 420,868 424,579 411,787 9.92%
NOSH 416,479 416,349 419,197 420,696 420,868 420,375 420,191 -0.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.80% 8.31% 10.75% 13.39% 9.71% 11.23% 11.37% -
ROE 12.09% 8.92% 11.57% 15.89% 11.83% 13.19% 12.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 143.01 131.05 128.52 146.90 135.34 133.92 127.83 7.74%
EPS 13.79 10.08 13.00 17.33 11.83 13.32 12.56 6.40%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.12 1.09 1.00 1.01 0.98 10.57%
Adjusted Per Share Value based on latest NOSH - 420,523
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 112.84 103.37 102.07 117.09 107.91 106.66 101.76 7.11%
EPS 10.88 7.95 10.29 13.81 9.43 10.61 10.00 5.76%
DPS 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
NAPS 0.8995 0.8913 0.8895 0.8688 0.7974 0.8044 0.7802 9.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.37 1.06 1.17 1.13 1.10 1.25 1.30 -
P/RPS 0.96 0.81 0.91 0.77 0.81 0.93 1.02 -3.95%
P/EPS 9.94 10.52 9.03 6.52 9.30 9.38 10.35 -2.65%
EY 10.06 9.51 11.08 15.33 10.75 10.66 9.66 2.73%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 1.04 1.04 1.10 1.24 1.33 -6.60%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 24/11/15 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 -
Price 1.25 1.41 0.96 1.32 1.37 1.06 1.35 -
P/RPS 0.87 1.08 0.75 0.90 1.01 0.79 1.06 -12.30%
P/EPS 9.07 13.99 7.41 7.62 11.58 7.96 10.75 -10.68%
EY 11.03 7.15 13.50 13.12 8.63 12.57 9.30 12.01%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 0.86 1.21 1.37 1.05 1.38 -13.99%

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