[TNLOGIS] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 13.56%
YoY- 990.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,540 71,905 67,413 70,615 70,343 63,955 60,234 17.30%
PBT 3,424 1,700 2,699 4,861 4,904 1,605 -299 -
Tax -546 -421 -196 -528 -1,041 -194 1,064 -
NP 2,878 1,279 2,503 4,333 3,863 1,411 765 141.69%
-
NP to SH 2,710 1,248 2,368 4,221 3,717 1,280 726 140.44%
-
Tax Rate 15.95% 24.76% 7.26% 10.86% 21.23% 12.09% - -
Total Cost 73,662 70,626 64,910 66,282 66,480 62,544 59,469 15.32%
-
Net Worth 209,562 206,594 204,016 201,800 200,146 197,052 195,581 4.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 5,877 - - - 3,372 -
Div Payout % - - 248.19% - - - 464.48% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,562 206,594 204,016 201,800 200,146 197,052 195,581 4.70%
NOSH 84,161 84,324 83,957 84,083 84,095 84,210 84,302 -0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.76% 1.78% 3.71% 6.14% 5.49% 2.21% 1.27% -
ROE 1.29% 0.60% 1.16% 2.09% 1.86% 0.65% 0.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.94 85.27 80.29 83.98 83.65 75.95 71.45 17.42%
EPS 3.22 1.48 2.82 5.02 4.42 1.52 0.86 140.92%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 4.00 -
NAPS 2.49 2.45 2.43 2.40 2.38 2.34 2.32 4.82%
Adjusted Per Share Value based on latest NOSH - 84,083
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.91 14.00 13.13 13.75 13.70 12.46 11.73 17.32%
EPS 0.53 0.24 0.46 0.82 0.72 0.25 0.14 142.70%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 0.66 -
NAPS 0.4082 0.4024 0.3974 0.393 0.3898 0.3838 0.3809 4.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.90 0.81 0.91 0.81 0.75 0.65 0.65 -
P/RPS 0.99 0.95 1.13 0.96 0.90 0.86 0.91 5.77%
P/EPS 27.95 54.73 32.26 16.14 16.97 42.76 75.48 -48.40%
EY 3.58 1.83 3.10 6.20 5.89 2.34 1.32 94.36%
DY 0.00 0.00 7.69 0.00 0.00 0.00 6.15 -
P/NAPS 0.36 0.33 0.37 0.34 0.32 0.28 0.28 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 -
Price 0.95 1.00 0.89 0.80 0.75 0.75 0.65 -
P/RPS 1.04 1.17 1.11 0.95 0.90 0.99 0.91 9.30%
P/EPS 29.50 67.57 31.56 15.94 16.97 49.34 75.48 -46.51%
EY 3.39 1.48 3.17 6.27 5.89 2.03 1.32 87.42%
DY 0.00 0.00 7.87 0.00 0.00 0.00 6.15 -
P/NAPS 0.38 0.41 0.37 0.33 0.32 0.32 0.28 22.55%

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