[TNLOGIS] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -99.59%
YoY- -92.07%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 75,905 75,090 76,584 75,084 71,655 72,937 76,540 -0.55%
PBT 6,550 1,175 -4,712 249 26,359 336 3,424 54.04%
Tax -1,169 -368 -42 -94 -1,858 -205 -546 66.04%
NP 5,381 807 -4,754 155 24,501 131 2,878 51.71%
-
NP to SH 5,286 612 -4,926 99 24,409 21 2,710 56.04%
-
Tax Rate 17.85% 31.32% - 37.75% 7.05% 61.01% 15.95% -
Total Cost 70,524 74,283 81,338 74,929 47,154 72,806 73,662 -2.85%
-
Net Worth 277,591 271,627 275,721 275,549 280,902 255,150 209,562 20.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 5,888 - - - 5,887 - - -
Div Payout % 111.39% - - - 24.12% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 277,591 271,627 275,721 275,549 280,902 255,150 209,562 20.59%
NOSH 84,118 83,835 84,061 82,500 84,102 105,000 84,161 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.09% 1.07% -6.21% 0.21% 34.19% 0.18% 3.76% -
ROE 1.90% 0.23% -1.79% 0.04% 8.69% 0.01% 1.29% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.24 89.57 91.10 91.01 85.20 69.46 90.94 -0.51%
EPS 6.29 0.73 -5.86 0.12 29.02 0.02 3.22 56.20%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.30 3.24 3.28 3.34 3.34 2.43 2.49 20.63%
Adjusted Per Share Value based on latest NOSH - 82,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.38 14.23 14.51 14.23 13.58 13.82 14.50 -0.55%
EPS 1.00 0.12 -0.93 0.02 4.62 0.00 0.51 56.59%
DPS 1.12 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS 0.5259 0.5146 0.5224 0.522 0.5322 0.4834 0.397 20.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.08 1.00 1.00 1.14 0.865 1.05 0.90 -
P/RPS 1.20 1.12 1.10 1.25 1.02 1.51 0.99 13.67%
P/EPS 17.19 136.99 -17.06 950.00 2.98 5,250.00 27.95 -27.65%
EY 5.82 0.73 -5.86 0.11 33.55 0.02 3.58 38.21%
DY 6.48 0.00 0.00 0.00 8.09 0.00 0.00 -
P/NAPS 0.33 0.31 0.30 0.34 0.26 0.43 0.36 -5.63%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 21/02/12 24/11/11 19/08/11 27/05/11 24/02/11 25/11/10 -
Price 1.03 1.01 0.98 1.12 0.98 0.93 0.95 -
P/RPS 1.14 1.13 1.08 1.23 1.15 1.34 1.04 6.30%
P/EPS 16.39 138.36 -16.72 933.33 3.38 4,650.00 29.50 -32.39%
EY 6.10 0.72 -5.98 0.11 29.62 0.02 3.39 47.88%
DY 6.80 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.31 0.31 0.30 0.34 0.29 0.38 0.38 -12.68%

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