[TNLOGIS] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -47.3%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 71,655 72,937 76,540 71,905 67,413 70,615 70,343 1.24%
PBT 26,359 336 3,424 1,700 2,699 4,861 4,904 207.15%
Tax -1,858 -205 -546 -421 -196 -528 -1,041 47.19%
NP 24,501 131 2,878 1,279 2,503 4,333 3,863 243.02%
-
NP to SH 24,409 21 2,710 1,248 2,368 4,221 3,717 251.07%
-
Tax Rate 7.05% 61.01% 15.95% 24.76% 7.26% 10.86% 21.23% -
Total Cost 47,154 72,806 73,662 70,626 64,910 66,282 66,480 -20.48%
-
Net Worth 280,902 255,150 209,562 206,594 204,016 201,800 200,146 25.38%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,887 - - - 5,877 - - -
Div Payout % 24.12% - - - 248.19% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 280,902 255,150 209,562 206,594 204,016 201,800 200,146 25.38%
NOSH 84,102 105,000 84,161 84,324 83,957 84,083 84,095 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.19% 0.18% 3.76% 1.78% 3.71% 6.14% 5.49% -
ROE 8.69% 0.01% 1.29% 0.60% 1.16% 2.09% 1.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 85.20 69.46 90.94 85.27 80.29 83.98 83.65 1.23%
EPS 29.02 0.02 3.22 1.48 2.82 5.02 4.42 251.03%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.34 2.43 2.49 2.45 2.43 2.40 2.38 25.37%
Adjusted Per Share Value based on latest NOSH - 84,324
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.96 14.21 14.91 14.00 13.13 13.75 13.70 1.26%
EPS 4.75 0.00 0.53 0.24 0.46 0.82 0.72 252.16%
DPS 1.15 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 0.5471 0.4969 0.4082 0.4024 0.3974 0.393 0.3898 25.38%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.865 1.05 0.90 0.81 0.91 0.81 0.75 -
P/RPS 1.02 1.51 0.99 0.95 1.13 0.96 0.90 8.71%
P/EPS 2.98 5,250.00 27.95 54.73 32.26 16.14 16.97 -68.67%
EY 33.55 0.02 3.58 1.83 3.10 6.20 5.89 219.28%
DY 8.09 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.26 0.43 0.36 0.33 0.37 0.34 0.32 -12.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 24/02/11 25/11/10 20/08/10 01/06/10 08/02/10 25/11/09 -
Price 0.98 0.93 0.95 1.00 0.89 0.80 0.75 -
P/RPS 1.15 1.34 1.04 1.17 1.11 0.95 0.90 17.77%
P/EPS 3.38 4,650.00 29.50 67.57 31.56 15.94 16.97 -65.92%
EY 29.62 0.02 3.39 1.48 3.17 6.27 5.89 193.81%
DY 7.14 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.29 0.38 0.38 0.41 0.37 0.33 0.32 -6.35%

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