[TNLOGIS] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 187.61%
YoY- 206.96%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 124,228 102,056 80,010 78,312 79,638 75,905 75,090 39.92%
PBT 23,746 12,962 6,229 6,213 3,082 6,550 1,175 643.29%
Tax -4,944 -3,262 -1,603 -755 -1,072 -1,169 -368 466.03%
NP 18,802 9,700 4,626 5,458 2,010 5,381 807 717.31%
-
NP to SH 15,353 5,812 4,432 5,269 1,832 5,286 612 758.64%
-
Tax Rate 20.82% 25.17% 25.73% 12.15% 34.78% 17.85% 31.32% -
Total Cost 105,426 92,356 75,384 72,854 77,628 70,524 74,283 26.31%
-
Net Worth 305,377 252,199 285,094 285,334 279,842 277,591 271,627 8.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 1,513 - - - 5,888 - -
Div Payout % - 26.04% - - - 111.39% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 305,377 252,199 285,094 285,334 279,842 277,591 271,627 8.12%
NOSH 84,126 84,066 84,098 84,169 84,036 84,118 83,835 0.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.14% 9.50% 5.78% 6.97% 2.52% 7.09% 1.07% -
ROE 5.03% 2.30% 1.55% 1.85% 0.65% 1.90% 0.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 147.67 121.40 95.14 93.04 94.77 90.24 89.57 39.60%
EPS 18.25 1.38 5.27 6.26 2.18 6.29 0.73 756.66%
DPS 0.00 1.80 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.63 3.00 3.39 3.39 3.33 3.30 3.24 7.87%
Adjusted Per Share Value based on latest NOSH - 84,169
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.54 19.34 15.16 14.84 15.09 14.38 14.23 39.91%
EPS 2.91 1.10 0.84 1.00 0.35 1.00 0.12 739.43%
DPS 0.00 0.29 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.5786 0.4778 0.5401 0.5406 0.5302 0.5259 0.5146 8.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.26 2.34 1.97 1.20 0.95 1.08 1.00 -
P/RPS 2.21 1.93 2.07 1.29 1.00 1.20 1.12 57.38%
P/EPS 17.86 33.85 37.38 19.17 43.58 17.19 136.99 -74.32%
EY 5.60 2.95 2.68 5.22 2.29 5.82 0.73 289.44%
DY 0.00 0.77 0.00 0.00 0.00 6.48 0.00 -
P/NAPS 0.90 0.78 0.58 0.35 0.29 0.33 0.31 103.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 21/02/12 -
Price 4.59 2.57 1.88 1.30 1.20 1.03 1.01 -
P/RPS 3.11 2.12 1.98 1.40 1.27 1.14 1.13 96.51%
P/EPS 25.15 37.17 35.67 20.77 55.05 16.39 138.36 -67.94%
EY 3.98 2.69 2.80 4.82 1.82 6.10 0.72 212.95%
DY 0.00 0.70 0.00 0.00 0.00 6.80 0.00 -
P/NAPS 1.26 0.86 0.55 0.38 0.36 0.31 0.31 154.90%

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