[TNLOGIS] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -65.34%
YoY- 1750.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 102,056 80,010 78,312 79,638 75,905 75,090 76,584 21.07%
PBT 12,962 6,229 6,213 3,082 6,550 1,175 -4,712 -
Tax -3,262 -1,603 -755 -1,072 -1,169 -368 -42 1715.54%
NP 9,700 4,626 5,458 2,010 5,381 807 -4,754 -
-
NP to SH 5,812 4,432 5,269 1,832 5,286 612 -4,926 -
-
Tax Rate 25.17% 25.73% 12.15% 34.78% 17.85% 31.32% - -
Total Cost 92,356 75,384 72,854 77,628 70,524 74,283 81,338 8.82%
-
Net Worth 252,199 285,094 285,334 279,842 277,591 271,627 275,721 -5.76%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,513 - - - 5,888 - - -
Div Payout % 26.04% - - - 111.39% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 252,199 285,094 285,334 279,842 277,591 271,627 275,721 -5.76%
NOSH 84,066 84,098 84,169 84,036 84,118 83,835 84,061 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.50% 5.78% 6.97% 2.52% 7.09% 1.07% -6.21% -
ROE 2.30% 1.55% 1.85% 0.65% 1.90% 0.23% -1.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 121.40 95.14 93.04 94.77 90.24 89.57 91.10 21.07%
EPS 1.38 5.27 6.26 2.18 6.29 0.73 -5.86 -
DPS 1.80 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.00 3.39 3.39 3.33 3.30 3.24 3.28 -5.77%
Adjusted Per Share Value based on latest NOSH - 84,036
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.34 15.16 14.84 15.09 14.38 14.23 14.51 21.09%
EPS 1.10 0.84 1.00 0.35 1.00 0.12 -0.93 -
DPS 0.29 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS 0.4778 0.5401 0.5406 0.5302 0.5259 0.5146 0.5224 -5.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.34 1.97 1.20 0.95 1.08 1.00 1.00 -
P/RPS 1.93 2.07 1.29 1.00 1.20 1.12 1.10 45.42%
P/EPS 33.85 37.38 19.17 43.58 17.19 136.99 -17.06 -
EY 2.95 2.68 5.22 2.29 5.82 0.73 -5.86 -
DY 0.77 0.00 0.00 0.00 6.48 0.00 0.00 -
P/NAPS 0.78 0.58 0.35 0.29 0.33 0.31 0.30 88.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 24/11/11 -
Price 2.57 1.88 1.30 1.20 1.03 1.01 0.98 -
P/RPS 2.12 1.98 1.40 1.27 1.14 1.13 1.08 56.70%
P/EPS 37.17 35.67 20.77 55.05 16.39 138.36 -16.72 -
EY 2.69 2.80 4.82 1.82 6.10 0.72 -5.98 -
DY 0.70 0.00 0.00 0.00 6.80 0.00 0.00 -
P/NAPS 0.86 0.55 0.38 0.36 0.31 0.31 0.30 101.66%

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