[TNLOGIS] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 12.19%
YoY- 25.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 134,691 190,814 145,704 147,213 134,278 123,721 151,862 -7.70%
PBT 19,372 53,884 12,975 21,763 19,439 39,082 28,551 -22.83%
Tax -4,887 -12,630 -3,108 -5,413 -4,167 -5,489 -5,206 -4.13%
NP 14,485 41,254 9,867 16,350 15,272 33,593 23,345 -27.31%
-
NP to SH 13,582 35,545 9,334 14,803 13,194 30,745 16,774 -13.16%
-
Tax Rate 25.23% 23.44% 23.95% 24.87% 21.44% 14.04% 18.23% -
Total Cost 120,206 149,560 135,837 130,863 119,006 90,128 128,517 -4.37%
-
Net Worth 469,501 420,523 420,450 424,745 411,787 399,570 983,738 -39.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 16,820 - - - 10,515 - -
Div Payout % - 47.32% - - - 34.20% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 469,501 420,523 420,450 424,745 411,787 399,570 983,738 -39.01%
NOSH 419,197 420,523 420,450 420,539 420,191 420,600 420,401 -0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.75% 21.62% 6.77% 11.11% 11.37% 27.15% 15.37% -
ROE 2.89% 8.45% 2.22% 3.49% 3.20% 7.69% 1.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.13 45.38 34.65 35.01 31.96 29.42 36.12 -7.52%
EPS 3.25 8.45 2.22 3.52 3.14 7.31 3.99 -12.81%
DPS 0.00 4.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.12 1.00 1.00 1.01 0.98 0.95 2.34 -38.89%
Adjusted Per Share Value based on latest NOSH - 420,539
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.52 36.15 27.60 27.89 25.44 23.44 28.77 -7.70%
EPS 2.57 6.73 1.77 2.80 2.50 5.82 3.18 -13.27%
DPS 0.00 3.19 0.00 0.00 0.00 1.99 0.00 -
NAPS 0.8895 0.7967 0.7966 0.8047 0.7802 0.757 1.8638 -39.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.17 1.13 1.10 1.25 1.30 1.28 1.45 -
P/RPS 3.64 2.49 3.17 3.57 4.07 4.35 4.01 -6.26%
P/EPS 36.11 13.37 49.55 35.51 41.40 17.51 36.34 -0.42%
EY 2.77 7.48 2.02 2.82 2.42 5.71 2.75 0.48%
DY 0.00 3.54 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.04 1.13 1.10 1.24 1.33 1.35 0.62 41.30%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 -
Price 0.96 1.32 1.37 1.06 1.35 1.35 1.39 -
P/RPS 2.99 2.91 3.95 3.03 4.22 4.59 3.85 -15.54%
P/EPS 29.63 15.62 61.71 30.11 42.99 18.47 34.84 -10.26%
EY 3.38 6.40 1.62 3.32 2.33 5.41 2.87 11.55%
DY 0.00 3.03 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.86 1.32 1.37 1.05 1.38 1.42 0.59 28.64%

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