[TNLOGIS] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 76.31%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 67,413 70,615 70,343 63,955 60,234 67,604 78,605 -9.74%
PBT 2,699 4,861 4,904 1,605 -299 227 2,162 15.95%
Tax -196 -528 -1,041 -194 1,064 -631 -1,249 -70.93%
NP 2,503 4,333 3,863 1,411 765 -404 913 96.00%
-
NP to SH 2,368 4,221 3,717 1,280 726 -474 806 105.26%
-
Tax Rate 7.26% 10.86% 21.23% 12.09% - 277.97% 57.77% -
Total Cost 64,910 66,282 66,480 62,544 59,469 68,008 77,692 -11.30%
-
Net Worth 204,016 201,800 200,146 197,052 195,581 195,524 197,302 2.25%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,877 - - - 3,372 - - -
Div Payout % 248.19% - - - 464.48% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 204,016 201,800 200,146 197,052 195,581 195,524 197,302 2.25%
NOSH 83,957 84,083 84,095 84,210 84,302 84,642 83,958 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.71% 6.14% 5.49% 2.21% 1.27% -0.60% 1.16% -
ROE 1.16% 2.09% 1.86% 0.65% 0.37% -0.24% 0.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 80.29 83.98 83.65 75.95 71.45 79.87 93.62 -9.74%
EPS 2.82 5.02 4.42 1.52 0.86 -0.56 0.96 105.24%
DPS 7.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.43 2.40 2.38 2.34 2.32 2.31 2.35 2.25%
Adjusted Per Share Value based on latest NOSH - 84,210
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.77 13.38 13.33 12.12 11.41 12.81 14.89 -9.74%
EPS 0.45 0.80 0.70 0.24 0.14 -0.09 0.15 108.14%
DPS 1.11 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.3865 0.3823 0.3792 0.3733 0.3705 0.3704 0.3738 2.25%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.91 0.81 0.75 0.65 0.65 0.68 0.80 -
P/RPS 1.13 0.96 0.90 0.86 0.91 0.85 0.85 20.92%
P/EPS 32.26 16.14 16.97 42.76 75.48 -121.43 83.33 -46.91%
EY 3.10 6.20 5.89 2.34 1.32 -0.82 1.20 88.38%
DY 7.69 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.37 0.34 0.32 0.28 0.28 0.29 0.34 5.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 -
Price 0.89 0.80 0.75 0.75 0.65 0.67 0.70 -
P/RPS 1.11 0.95 0.90 0.99 0.91 0.84 0.75 29.90%
P/EPS 31.56 15.94 16.97 49.34 75.48 -119.64 72.92 -42.81%
EY 3.17 6.27 5.89 2.03 1.32 -0.84 1.37 75.03%
DY 7.87 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.37 0.33 0.32 0.32 0.28 0.29 0.30 15.02%

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