[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 76.53%
YoY- 281.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 134,278 533,134 409,413 257,551 124,228 340,016 237,960 -31.78%
PBT 19,439 112,534 73,452 44,901 23,746 28,486 15,524 16.22%
Tax -4,167 -20,979 -15,490 -10,284 -4,944 -6,692 -3,430 13.89%
NP 15,272 91,555 57,962 34,617 18,802 21,794 12,094 16.87%
-
NP to SH 13,194 74,621 43,876 27,102 15,353 17,345 11,533 9.41%
-
Tax Rate 21.44% 18.64% 21.09% 22.90% 20.82% 23.49% 22.09% -
Total Cost 119,006 441,579 351,451 222,934 105,426 318,222 225,866 -34.84%
-
Net Worth 411,787 399,384 984,370 326,367 305,377 58,030 285,170 27.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 10,510 - - - 1,513 - -
Div Payout % - 14.08% - - - 8.73% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 411,787 399,384 984,370 326,367 305,377 58,030 285,170 27.84%
NOSH 420,191 420,405 420,671 84,115 84,126 84,102 84,121 193.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.37% 17.17% 14.16% 13.44% 15.14% 6.41% 5.08% -
ROE 3.20% 18.68% 4.46% 8.30% 5.03% 29.89% 4.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.96 126.81 97.32 306.19 147.67 404.29 282.88 -76.72%
EPS 3.14 17.75 10.43 32.22 18.25 4.12 13.71 -62.66%
DPS 0.00 2.50 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.98 0.95 2.34 3.88 3.63 0.69 3.39 -56.37%
Adjusted Per Share Value based on latest NOSH - 84,101
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.44 101.01 77.57 48.79 23.54 64.42 45.08 -31.78%
EPS 2.50 14.14 8.31 5.13 2.91 3.29 2.19 9.25%
DPS 0.00 1.99 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.7802 0.7567 1.865 0.6183 0.5786 0.1099 0.5403 27.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.28 1.45 4.57 3.26 2.34 1.97 -
P/RPS 4.07 1.01 1.49 1.49 2.21 0.58 0.70 224.38%
P/EPS 41.40 7.21 13.90 14.18 17.86 11.35 14.37 102.86%
EY 2.42 13.87 7.19 7.05 5.60 8.81 6.96 -50.64%
DY 0.00 1.95 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.33 1.35 0.62 1.18 0.90 3.39 0.58 74.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 -
Price 1.35 1.35 1.39 5.82 4.59 2.57 1.88 -
P/RPS 4.22 1.06 1.43 1.90 3.11 0.64 0.66 245.66%
P/EPS 42.99 7.61 13.33 18.06 25.15 12.46 13.71 114.68%
EY 2.33 13.15 7.50 5.54 3.98 8.02 7.29 -53.35%
DY 0.00 1.85 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 1.38 1.42 0.59 1.50 1.26 3.72 0.55 84.95%

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