[TNLOGIS] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -23.47%
YoY- 122.98%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 134,278 123,721 151,862 133,323 124,228 102,056 80,010 41.35%
PBT 19,439 39,082 28,551 21,155 23,746 12,962 6,229 113.99%
Tax -4,167 -5,489 -5,206 -5,340 -4,944 -3,262 -1,603 89.38%
NP 15,272 33,593 23,345 15,815 18,802 9,700 4,626 122.19%
-
NP to SH 13,194 30,745 16,774 11,749 15,353 5,812 4,432 107.35%
-
Tax Rate 21.44% 14.04% 18.23% 25.24% 20.82% 25.17% 25.73% -
Total Cost 119,006 90,128 128,517 117,508 105,426 92,356 75,384 35.69%
-
Net Worth 411,787 399,570 983,738 326,314 305,377 252,199 285,094 27.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 10,515 - - - 1,513 - -
Div Payout % - 34.20% - - - 26.04% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 411,787 399,570 983,738 326,314 305,377 252,199 285,094 27.86%
NOSH 420,191 420,600 420,401 84,101 84,126 84,066 84,098 193.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.37% 27.15% 15.37% 11.86% 15.14% 9.50% 5.78% -
ROE 3.20% 7.69% 1.71% 3.60% 5.03% 2.30% 1.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.96 29.42 36.12 158.53 147.67 121.40 95.14 -51.77%
EPS 3.14 7.31 3.99 13.97 18.25 1.38 5.27 -29.25%
DPS 0.00 2.50 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.98 0.95 2.34 3.88 3.63 3.00 3.39 -56.37%
Adjusted Per Share Value based on latest NOSH - 84,101
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.44 23.44 28.77 25.26 23.54 19.34 15.16 41.34%
EPS 2.50 5.82 3.18 2.23 2.91 1.10 0.84 107.32%
DPS 0.00 1.99 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.7802 0.757 1.8638 0.6182 0.5786 0.4778 0.5401 27.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.28 1.45 4.57 3.26 2.34 1.97 -
P/RPS 4.07 4.35 4.01 2.88 2.21 1.93 2.07 57.14%
P/EPS 41.40 17.51 36.34 32.71 17.86 33.85 37.38 7.06%
EY 2.42 5.71 2.75 3.06 5.60 2.95 2.68 -6.59%
DY 0.00 1.95 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 1.33 1.35 0.62 1.18 0.90 0.78 0.58 74.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 -
Price 1.35 1.35 1.39 5.82 4.59 2.57 1.88 -
P/RPS 4.22 4.59 3.85 3.67 3.11 2.12 1.98 65.84%
P/EPS 42.99 18.47 34.84 41.66 25.15 37.17 35.67 13.28%
EY 2.33 5.41 2.87 2.40 3.98 2.69 2.80 -11.55%
DY 0.00 1.85 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 1.38 1.42 0.59 1.50 1.26 0.86 0.55 84.95%

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