[TNLOGIS] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -15.89%
YoY- 624.18%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 133,323 124,228 102,056 80,010 78,312 79,638 75,905 45.52%
PBT 21,155 23,746 12,962 6,229 6,213 3,082 6,550 118.34%
Tax -5,340 -4,944 -3,262 -1,603 -755 -1,072 -1,169 175.05%
NP 15,815 18,802 9,700 4,626 5,458 2,010 5,381 105.04%
-
NP to SH 11,749 15,353 5,812 4,432 5,269 1,832 5,286 70.23%
-
Tax Rate 25.24% 20.82% 25.17% 25.73% 12.15% 34.78% 17.85% -
Total Cost 117,508 105,426 92,356 75,384 72,854 77,628 70,524 40.50%
-
Net Worth 326,314 305,377 252,199 285,094 285,334 279,842 277,591 11.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,513 - - - 5,888 -
Div Payout % - - 26.04% - - - 111.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 326,314 305,377 252,199 285,094 285,334 279,842 277,591 11.37%
NOSH 84,101 84,126 84,066 84,098 84,169 84,036 84,118 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.86% 15.14% 9.50% 5.78% 6.97% 2.52% 7.09% -
ROE 3.60% 5.03% 2.30% 1.55% 1.85% 0.65% 1.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 158.53 147.67 121.40 95.14 93.04 94.77 90.24 45.54%
EPS 13.97 18.25 1.38 5.27 6.26 2.18 6.29 70.14%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 7.00 -
NAPS 3.88 3.63 3.00 3.39 3.39 3.33 3.30 11.38%
Adjusted Per Share Value based on latest NOSH - 84,098
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.26 23.54 19.34 15.16 14.84 15.09 14.38 45.53%
EPS 2.23 2.91 1.10 0.84 1.00 0.35 1.00 70.60%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 1.12 -
NAPS 0.6182 0.5786 0.4778 0.5401 0.5406 0.5302 0.5259 11.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.57 3.26 2.34 1.97 1.20 0.95 1.08 -
P/RPS 2.88 2.21 1.93 2.07 1.29 1.00 1.20 79.16%
P/EPS 32.71 17.86 33.85 37.38 19.17 43.58 17.19 53.49%
EY 3.06 5.60 2.95 2.68 5.22 2.29 5.82 -34.83%
DY 0.00 0.00 0.77 0.00 0.00 0.00 6.48 -
P/NAPS 1.18 0.90 0.78 0.58 0.35 0.29 0.33 133.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 -
Price 5.82 4.59 2.57 1.88 1.30 1.20 1.03 -
P/RPS 3.67 3.11 2.12 1.98 1.40 1.27 1.14 117.87%
P/EPS 41.66 25.15 37.17 35.67 20.77 55.05 16.39 86.14%
EY 2.40 3.98 2.69 2.80 4.82 1.82 6.10 -46.27%
DY 0.00 0.00 0.70 0.00 0.00 0.00 6.80 -
P/NAPS 1.50 1.26 0.86 0.55 0.38 0.36 0.31 185.80%

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