[TNLOGIS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 50.39%
YoY- 1519.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 409,413 257,551 124,228 340,016 237,960 157,950 79,638 196.98%
PBT 73,452 44,901 23,746 28,486 15,524 9,295 3,082 723.38%
Tax -15,490 -10,284 -4,944 -6,692 -3,430 -1,827 -1,072 490.37%
NP 57,962 34,617 18,802 21,794 12,094 7,468 2,010 834.62%
-
NP to SH 43,876 27,102 15,353 17,345 11,533 7,101 1,832 726.07%
-
Tax Rate 21.09% 22.90% 20.82% 23.49% 22.09% 19.66% 34.78% -
Total Cost 351,451 222,934 105,426 318,222 225,866 150,482 77,628 172.92%
-
Net Worth 984,370 326,367 305,377 58,030 285,170 285,217 279,842 130.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 1,513 - - - -
Div Payout % - - - 8.73% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 984,370 326,367 305,377 58,030 285,170 285,217 279,842 130.76%
NOSH 420,671 84,115 84,126 84,102 84,121 84,135 84,036 191.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.16% 13.44% 15.14% 6.41% 5.08% 4.73% 2.52% -
ROE 4.46% 8.30% 5.03% 29.89% 4.04% 2.49% 0.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 97.32 306.19 147.67 404.29 282.88 187.73 94.77 1.78%
EPS 10.43 32.22 18.25 4.12 13.71 8.44 2.18 183.12%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 2.34 3.88 3.63 0.69 3.39 3.39 3.33 -20.90%
Adjusted Per Share Value based on latest NOSH - 84,066
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.57 48.79 23.54 64.42 45.08 29.92 15.09 196.96%
EPS 8.31 5.13 2.91 3.29 2.19 1.35 0.35 721.32%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 1.865 0.6183 0.5786 0.1099 0.5403 0.5404 0.5302 130.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.45 4.57 3.26 2.34 1.97 1.20 0.95 -
P/RPS 1.49 1.49 2.21 0.58 0.70 0.64 1.00 30.35%
P/EPS 13.90 14.18 17.86 11.35 14.37 14.22 43.58 -53.22%
EY 7.19 7.05 5.60 8.81 6.96 7.03 2.29 113.97%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.62 1.18 0.90 3.39 0.58 0.35 0.29 65.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 -
Price 1.39 5.82 4.59 2.57 1.88 1.30 1.20 -
P/RPS 1.43 1.90 3.11 0.64 0.66 0.69 1.27 8.20%
P/EPS 13.33 18.06 25.15 12.46 13.71 15.40 55.05 -61.05%
EY 7.50 5.54 3.98 8.02 7.29 6.49 1.82 156.37%
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 0.59 1.50 1.26 3.72 0.55 0.38 0.36 38.88%

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