[TNLOGIS] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -5075.76%
YoY- -281.77%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 79,638 75,905 75,090 76,584 75,084 71,655 72,937 6.04%
PBT 3,082 6,550 1,175 -4,712 249 26,359 336 338.78%
Tax -1,072 -1,169 -368 -42 -94 -1,858 -205 201.57%
NP 2,010 5,381 807 -4,754 155 24,501 131 518.49%
-
NP to SH 1,832 5,286 612 -4,926 99 24,409 21 1872.36%
-
Tax Rate 34.78% 17.85% 31.32% - 37.75% 7.05% 61.01% -
Total Cost 77,628 70,524 74,283 81,338 74,929 47,154 72,806 4.37%
-
Net Worth 279,842 277,591 271,627 275,721 275,549 280,902 255,150 6.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 5,888 - - - 5,887 - -
Div Payout % - 111.39% - - - 24.12% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 279,842 277,591 271,627 275,721 275,549 280,902 255,150 6.35%
NOSH 84,036 84,118 83,835 84,061 82,500 84,102 105,000 -13.80%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.52% 7.09% 1.07% -6.21% 0.21% 34.19% 0.18% -
ROE 0.65% 1.90% 0.23% -1.79% 0.04% 8.69% 0.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.77 90.24 89.57 91.10 91.01 85.20 69.46 23.03%
EPS 2.18 6.29 0.73 -5.86 0.12 29.02 0.02 2188.36%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.33 3.30 3.24 3.28 3.34 3.34 2.43 23.39%
Adjusted Per Share Value based on latest NOSH - 84,061
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.09 14.38 14.23 14.51 14.23 13.58 13.82 6.04%
EPS 0.35 1.00 0.12 -0.93 0.02 4.62 0.00 -
DPS 0.00 1.12 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.5302 0.5259 0.5146 0.5224 0.522 0.5322 0.4834 6.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.95 1.08 1.00 1.00 1.14 0.865 1.05 -
P/RPS 1.00 1.20 1.12 1.10 1.25 1.02 1.51 -24.04%
P/EPS 43.58 17.19 136.99 -17.06 950.00 2.98 5,250.00 -95.91%
EY 2.29 5.82 0.73 -5.86 0.11 33.55 0.02 2264.78%
DY 0.00 6.48 0.00 0.00 0.00 8.09 0.00 -
P/NAPS 0.29 0.33 0.31 0.30 0.34 0.26 0.43 -23.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 29/05/12 21/02/12 24/11/11 19/08/11 27/05/11 24/02/11 -
Price 1.20 1.03 1.01 0.98 1.12 0.98 0.93 -
P/RPS 1.27 1.14 1.13 1.08 1.23 1.15 1.34 -3.51%
P/EPS 55.05 16.39 138.36 -16.72 933.33 3.38 4,650.00 -94.81%
EY 1.82 6.10 0.72 -5.98 0.11 29.62 0.02 1928.71%
DY 0.00 6.80 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.36 0.31 0.31 0.30 0.34 0.29 0.38 -3.54%

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