[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 62.41%
YoY- 373.62%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 257,551 124,228 340,016 237,960 157,950 79,638 302,663 -10.19%
PBT 44,901 23,746 28,486 15,524 9,295 3,082 3,262 473.44%
Tax -10,284 -4,944 -6,692 -3,430 -1,827 -1,072 -1,673 235.19%
NP 34,617 18,802 21,794 12,094 7,468 2,010 1,589 678.56%
-
NP to SH 27,102 15,353 17,345 11,533 7,101 1,832 1,071 760.24%
-
Tax Rate 22.90% 20.82% 23.49% 22.09% 19.66% 34.78% 51.29% -
Total Cost 222,934 105,426 318,222 225,866 150,482 77,628 301,074 -18.13%
-
Net Worth 326,367 305,377 58,030 285,170 285,217 279,842 277,414 11.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,513 - - - 5,884 -
Div Payout % - - 8.73% - - - 549.44% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 326,367 305,377 58,030 285,170 285,217 279,842 277,414 11.43%
NOSH 84,115 84,126 84,102 84,121 84,135 84,036 84,065 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.44% 15.14% 6.41% 5.08% 4.73% 2.52% 0.53% -
ROE 8.30% 5.03% 29.89% 4.04% 2.49% 0.65% 0.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 306.19 147.67 404.29 282.88 187.73 94.77 360.03 -10.22%
EPS 32.22 18.25 4.12 13.71 8.44 2.18 1.27 761.70%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 7.00 -
NAPS 3.88 3.63 0.69 3.39 3.39 3.33 3.30 11.38%
Adjusted Per Share Value based on latest NOSH - 84,098
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.79 23.54 64.42 45.08 29.92 15.09 57.34 -10.19%
EPS 5.13 2.91 3.29 2.19 1.35 0.35 0.20 768.02%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 1.11 -
NAPS 0.6183 0.5786 0.1099 0.5403 0.5404 0.5302 0.5256 11.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.57 3.26 2.34 1.97 1.20 0.95 1.08 -
P/RPS 1.49 2.21 0.58 0.70 0.64 1.00 0.30 190.81%
P/EPS 14.18 17.86 11.35 14.37 14.22 43.58 84.77 -69.60%
EY 7.05 5.60 8.81 6.96 7.03 2.29 1.18 228.90%
DY 0.00 0.00 0.77 0.00 0.00 0.00 6.48 -
P/NAPS 1.18 0.90 3.39 0.58 0.35 0.29 0.33 133.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 -
Price 5.82 4.59 2.57 1.88 1.30 1.20 1.03 -
P/RPS 1.90 3.11 0.64 0.66 0.69 1.27 0.29 249.73%
P/EPS 18.06 25.15 12.46 13.71 15.40 55.05 80.85 -63.15%
EY 5.54 3.98 8.02 7.29 6.49 1.82 1.24 171.01%
DY 0.00 0.00 0.70 0.00 0.00 0.00 6.80 -
P/NAPS 1.50 1.26 3.72 0.55 0.38 0.36 0.31 185.80%

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