[TNLOGIS] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 31.14%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 151,862 133,323 124,228 102,056 80,010 78,312 79,638 53.59%
PBT 28,551 21,155 23,746 12,962 6,229 6,213 3,082 339.30%
Tax -5,206 -5,340 -4,944 -3,262 -1,603 -755 -1,072 185.94%
NP 23,345 15,815 18,802 9,700 4,626 5,458 2,010 410.57%
-
NP to SH 16,774 11,749 15,353 5,812 4,432 5,269 1,832 335.90%
-
Tax Rate 18.23% 25.24% 20.82% 25.17% 25.73% 12.15% 34.78% -
Total Cost 128,517 117,508 105,426 92,356 75,384 72,854 77,628 39.81%
-
Net Worth 983,738 326,314 305,377 252,199 285,094 285,334 279,842 130.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 1,513 - - - -
Div Payout % - - - 26.04% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 983,738 326,314 305,377 252,199 285,094 285,334 279,842 130.66%
NOSH 420,401 84,101 84,126 84,066 84,098 84,169 84,036 191.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.37% 11.86% 15.14% 9.50% 5.78% 6.97% 2.52% -
ROE 1.71% 3.60% 5.03% 2.30% 1.55% 1.85% 0.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.12 158.53 147.67 121.40 95.14 93.04 94.77 -47.33%
EPS 3.99 13.97 18.25 1.38 5.27 6.26 2.18 49.46%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 2.34 3.88 3.63 3.00 3.39 3.39 3.33 -20.90%
Adjusted Per Share Value based on latest NOSH - 84,066
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.77 25.26 23.54 19.34 15.16 14.84 15.09 53.57%
EPS 3.18 2.23 2.91 1.10 0.84 1.00 0.35 333.67%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 1.8638 0.6182 0.5786 0.4778 0.5401 0.5406 0.5302 130.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.45 4.57 3.26 2.34 1.97 1.20 0.95 -
P/RPS 4.01 2.88 2.21 1.93 2.07 1.29 1.00 151.76%
P/EPS 36.34 32.71 17.86 33.85 37.38 19.17 43.58 -11.37%
EY 2.75 3.06 5.60 2.95 2.68 5.22 2.29 12.94%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.62 1.18 0.90 0.78 0.58 0.35 0.29 65.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 -
Price 1.39 5.82 4.59 2.57 1.88 1.30 1.20 -
P/RPS 3.85 3.67 3.11 2.12 1.98 1.40 1.27 109.03%
P/EPS 34.84 41.66 25.15 37.17 35.67 20.77 55.05 -26.22%
EY 2.87 2.40 3.98 2.69 2.80 4.82 1.82 35.36%
DY 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
P/NAPS 0.59 1.50 1.26 0.86 0.55 0.38 0.36 38.88%

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