[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -11.48%
YoY- 738.05%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 533,134 409,413 257,551 124,228 340,016 237,960 157,950 125.18%
PBT 112,534 73,452 44,901 23,746 28,486 15,524 9,295 428.05%
Tax -20,979 -15,490 -10,284 -4,944 -6,692 -3,430 -1,827 409.73%
NP 91,555 57,962 34,617 18,802 21,794 12,094 7,468 432.49%
-
NP to SH 74,621 43,876 27,102 15,353 17,345 11,533 7,101 380.45%
-
Tax Rate 18.64% 21.09% 22.90% 20.82% 23.49% 22.09% 19.66% -
Total Cost 441,579 351,451 222,934 105,426 318,222 225,866 150,482 105.10%
-
Net Worth 399,384 984,370 326,367 305,377 58,030 285,170 285,217 25.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,510 - - - 1,513 - - -
Div Payout % 14.08% - - - 8.73% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 399,384 984,370 326,367 305,377 58,030 285,170 285,217 25.18%
NOSH 420,405 420,671 84,115 84,126 84,102 84,121 84,135 192.56%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.17% 14.16% 13.44% 15.14% 6.41% 5.08% 4.73% -
ROE 18.68% 4.46% 8.30% 5.03% 29.89% 4.04% 2.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 126.81 97.32 306.19 147.67 404.29 282.88 187.73 -23.03%
EPS 17.75 10.43 32.22 18.25 4.12 13.71 8.44 64.22%
DPS 2.50 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.95 2.34 3.88 3.63 0.69 3.39 3.39 -57.20%
Adjusted Per Share Value based on latest NOSH - 84,126
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.01 77.57 48.79 23.54 64.42 45.08 29.92 125.21%
EPS 14.14 8.31 5.13 2.91 3.29 2.19 1.35 379.40%
DPS 1.99 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.7567 1.865 0.6183 0.5786 0.1099 0.5403 0.5404 25.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.28 1.45 4.57 3.26 2.34 1.97 1.20 -
P/RPS 1.01 1.49 1.49 2.21 0.58 0.70 0.64 35.58%
P/EPS 7.21 13.90 14.18 17.86 11.35 14.37 14.22 -36.44%
EY 13.87 7.19 7.05 5.60 8.81 6.96 7.03 57.37%
DY 1.95 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 1.35 0.62 1.18 0.90 3.39 0.58 0.35 146.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.35 1.39 5.82 4.59 2.57 1.88 1.30 -
P/RPS 1.06 1.43 1.90 3.11 0.64 0.66 0.69 33.17%
P/EPS 7.61 13.33 18.06 25.15 12.46 13.71 15.40 -37.52%
EY 13.15 7.50 5.54 3.98 8.02 7.29 6.49 60.19%
DY 1.85 0.00 0.00 0.00 0.70 0.00 0.00 -
P/NAPS 1.42 0.59 1.50 1.26 3.72 0.55 0.38 141.00%

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