[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -82.32%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 618,009 427,195 281,491 134,278 533,134 409,413 257,551 79.32%
PBT 110,663 54,177 41,202 19,439 112,534 73,452 44,901 82.55%
Tax -27,920 -12,688 -9,580 -4,167 -20,979 -15,490 -10,284 94.73%
NP 82,743 41,489 31,622 15,272 91,555 57,962 34,617 78.86%
-
NP to SH 72,876 37,331 27,997 13,194 74,621 43,876 27,102 93.48%
-
Tax Rate 25.23% 23.42% 23.25% 21.44% 18.64% 21.09% 22.90% -
Total Cost 535,266 385,706 249,869 119,006 441,579 351,451 222,934 79.40%
-
Net Worth 458,559 420,868 424,579 411,787 399,384 984,370 326,367 25.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,827 - - - 10,510 - - -
Div Payout % 23.09% - - - 14.08% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 458,559 420,868 424,579 411,787 399,384 984,370 326,367 25.47%
NOSH 420,696 420,868 420,375 420,191 420,405 420,671 84,115 192.74%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.39% 9.71% 11.23% 11.37% 17.17% 14.16% 13.44% -
ROE 15.89% 8.87% 6.59% 3.20% 18.68% 4.46% 8.30% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 146.90 101.50 66.96 31.96 126.81 97.32 306.19 -38.74%
EPS 17.33 8.87 6.66 3.14 17.75 10.43 32.22 -33.88%
DPS 4.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.09 1.00 1.01 0.98 0.95 2.34 3.88 -57.13%
Adjusted Per Share Value based on latest NOSH - 420,191
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 120.37 83.20 54.83 26.15 103.84 79.74 50.16 79.33%
EPS 14.19 7.27 5.45 2.57 14.53 8.55 5.28 93.41%
DPS 3.28 0.00 0.00 0.00 2.05 0.00 0.00 -
NAPS 0.8931 0.8197 0.8269 0.802 0.7779 1.9172 0.6357 25.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.13 1.10 1.25 1.30 1.28 1.45 4.57 -
P/RPS 0.77 1.08 1.87 4.07 1.01 1.49 1.49 -35.62%
P/EPS 6.52 12.40 18.77 41.40 7.21 13.90 14.18 -40.45%
EY 15.33 8.06 5.33 2.42 13.87 7.19 7.05 67.92%
DY 3.54 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 1.04 1.10 1.24 1.33 1.35 0.62 1.18 -8.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 -
Price 1.32 1.37 1.06 1.35 1.35 1.39 5.82 -
P/RPS 0.90 1.35 1.58 4.22 1.06 1.43 1.90 -39.26%
P/EPS 7.62 15.45 15.92 42.99 7.61 13.33 18.06 -43.77%
EY 13.12 6.47 6.28 2.33 13.15 7.50 5.54 77.76%
DY 3.03 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.21 1.37 1.05 1.38 1.42 0.59 1.50 -13.35%

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