[TNLOGIS] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -57.09%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 190,814 145,704 147,213 134,278 123,721 151,862 133,323 27.02%
PBT 53,884 12,975 21,763 19,439 39,082 28,551 21,155 86.61%
Tax -12,630 -3,108 -5,413 -4,167 -5,489 -5,206 -5,340 77.61%
NP 41,254 9,867 16,350 15,272 33,593 23,345 15,815 89.60%
-
NP to SH 35,545 9,334 14,803 13,194 30,745 16,774 11,749 109.32%
-
Tax Rate 23.44% 23.95% 24.87% 21.44% 14.04% 18.23% 25.24% -
Total Cost 149,560 135,837 130,863 119,006 90,128 128,517 117,508 17.46%
-
Net Worth 420,523 420,450 424,745 411,787 399,570 983,738 326,314 18.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,820 - - - 10,515 - - -
Div Payout % 47.32% - - - 34.20% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 420,523 420,450 424,745 411,787 399,570 983,738 326,314 18.44%
NOSH 420,523 420,450 420,539 420,191 420,600 420,401 84,101 192.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 21.62% 6.77% 11.11% 11.37% 27.15% 15.37% 11.86% -
ROE 8.45% 2.22% 3.49% 3.20% 7.69% 1.71% 3.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.38 34.65 35.01 31.96 29.42 36.12 158.53 -56.59%
EPS 8.45 2.22 3.52 3.14 7.31 3.99 13.97 -28.49%
DPS 4.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 1.00 1.01 0.98 0.95 2.34 3.88 -59.53%
Adjusted Per Share Value based on latest NOSH - 420,191
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 37.16 28.38 28.67 26.15 24.10 29.58 25.97 27.00%
EPS 6.92 1.82 2.88 2.57 5.99 3.27 2.29 109.15%
DPS 3.28 0.00 0.00 0.00 2.05 0.00 0.00 -
NAPS 0.819 0.8189 0.8273 0.802 0.7782 1.916 0.6356 18.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.13 1.10 1.25 1.30 1.28 1.45 4.57 -
P/RPS 2.49 3.17 3.57 4.07 4.35 4.01 2.88 -9.25%
P/EPS 13.37 49.55 35.51 41.40 17.51 36.34 32.71 -44.95%
EY 7.48 2.02 2.82 2.42 5.71 2.75 3.06 81.56%
DY 3.54 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 1.13 1.10 1.24 1.33 1.35 0.62 1.18 -2.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 -
Price 1.32 1.37 1.06 1.35 1.35 1.39 5.82 -
P/RPS 2.91 3.95 3.03 4.22 4.59 3.85 3.67 -14.34%
P/EPS 15.62 61.71 30.11 42.99 18.47 34.84 41.66 -48.03%
EY 6.40 1.62 3.32 2.33 5.41 2.87 2.40 92.41%
DY 3.03 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.32 1.37 1.05 1.38 1.42 0.59 1.50 -8.17%

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