[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 84.47%
YoY- 542.82%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 148,455 71,905 272,328 204,913 134,298 63,955 275,906 -33.82%
PBT 5,124 1,700 14,069 11,370 6,509 1,605 3,980 18.32%
Tax -967 -421 -1,959 -1,763 -1,235 -194 -1,493 -25.12%
NP 4,157 1,279 12,110 9,607 5,274 1,411 2,487 40.79%
-
NP to SH 3,958 1,248 11,586 9,218 4,997 1,280 2,160 49.68%
-
Tax Rate 18.87% 24.76% 13.92% 15.51% 18.97% 12.09% 37.51% -
Total Cost 144,298 70,626 260,218 195,306 129,024 62,544 273,419 -34.66%
-
Net Worth 209,244 206,594 204,303 201,854 200,216 197,052 194,898 4.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 5,885 - - - 3,360 -
Div Payout % - - 50.80% - - - 155.57% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,244 206,594 204,303 201,854 200,216 197,052 194,898 4.84%
NOSH 84,033 84,324 84,075 84,105 84,124 84,210 84,007 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.80% 1.78% 4.45% 4.69% 3.93% 2.21% 0.90% -
ROE 1.89% 0.60% 5.67% 4.57% 2.50% 0.65% 1.11% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 176.66 85.27 323.91 243.64 159.64 75.95 328.43 -33.83%
EPS 4.71 1.48 13.78 10.96 5.94 1.52 2.57 49.70%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 4.00 -
NAPS 2.49 2.45 2.43 2.40 2.38 2.34 2.32 4.82%
Adjusted Per Share Value based on latest NOSH - 84,083
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.91 14.00 53.04 39.91 26.16 12.46 53.74 -33.82%
EPS 0.77 0.24 2.26 1.80 0.97 0.25 0.42 49.73%
DPS 0.00 0.00 1.15 0.00 0.00 0.00 0.65 -
NAPS 0.4075 0.4024 0.3979 0.3931 0.39 0.3838 0.3796 4.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.90 0.81 0.91 0.81 0.75 0.65 0.65 -
P/RPS 0.51 0.95 0.28 0.33 0.47 0.86 0.20 86.54%
P/EPS 19.11 54.73 6.60 7.39 12.63 42.76 25.28 -17.00%
EY 5.23 1.83 15.14 13.53 7.92 2.34 3.96 20.35%
DY 0.00 0.00 7.69 0.00 0.00 0.00 6.15 -
P/NAPS 0.36 0.33 0.37 0.34 0.32 0.28 0.28 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 -
Price 0.95 1.00 0.89 0.80 0.75 0.75 0.65 -
P/RPS 0.54 1.17 0.27 0.33 0.47 0.99 0.20 93.78%
P/EPS 20.17 67.57 6.46 7.30 12.63 49.34 25.28 -13.96%
EY 4.96 1.48 15.48 13.70 7.92 2.03 3.96 16.18%
DY 0.00 0.00 7.87 0.00 0.00 0.00 6.15 -
P/NAPS 0.38 0.41 0.37 0.33 0.32 0.32 0.28 22.55%

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