[TNLOGIS] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 77.95%
YoY- 1000.78%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 533,134 511,469 439,617 384,606 340,016 313,865 308,945 43.91%
PBT 112,534 86,414 64,092 49,150 28,486 22,074 17,020 252.68%
Tax -20,979 -18,752 -15,149 -10,564 -6,692 -4,599 -3,364 239.18%
NP 91,555 67,662 48,943 38,586 21,794 17,475 13,656 255.96%
-
NP to SH 74,621 49,688 37,346 30,866 17,345 16,819 12,999 220.94%
-
Tax Rate 18.64% 21.70% 23.64% 21.49% 23.49% 20.83% 19.76% -
Total Cost 441,579 443,807 390,674 346,020 318,222 296,390 295,289 30.80%
-
Net Worth 399,570 983,738 252,304 252,378 252,199 252,296 285,334 25.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,515 1,513 1,513 1,513 1,513 5,888 5,888 47.24%
Div Payout % 14.09% 3.05% 4.05% 4.90% 8.72% 35.01% 45.30% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 399,570 983,738 252,304 252,378 252,199 252,296 285,334 25.19%
NOSH 420,600 420,401 84,101 84,126 84,066 84,098 84,169 192.57%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.17% 13.23% 11.13% 10.03% 6.41% 5.57% 4.42% -
ROE 18.68% 5.05% 14.80% 12.23% 6.88% 6.67% 4.56% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 126.76 121.66 522.72 457.18 404.46 373.21 367.05 -50.80%
EPS 17.74 11.82 44.41 36.69 20.63 20.00 15.44 9.70%
DPS 2.50 0.36 1.80 1.80 1.80 7.00 7.00 -49.69%
NAPS 0.95 2.34 3.00 3.00 3.00 3.00 3.39 -57.20%
Adjusted Per Share Value based on latest NOSH - 84,126
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.01 96.90 83.29 72.87 64.42 59.46 58.53 43.92%
EPS 14.14 9.41 7.08 5.85 3.29 3.19 2.46 221.22%
DPS 1.99 0.29 0.29 0.29 0.29 1.12 1.12 46.74%
NAPS 0.757 1.8638 0.478 0.4781 0.4778 0.478 0.5406 25.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.28 1.45 4.57 3.26 2.34 1.97 1.20 -
P/RPS 1.01 1.19 0.87 0.71 0.58 0.53 0.33 110.94%
P/EPS 7.21 12.27 10.29 8.89 11.34 9.85 7.77 -4.86%
EY 13.86 8.15 9.72 11.25 8.82 10.15 12.87 5.06%
DY 1.95 0.25 0.39 0.55 0.77 3.55 5.83 -51.84%
P/NAPS 1.35 0.62 1.52 1.09 0.78 0.66 0.35 146.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.35 1.39 5.82 4.59 2.57 1.88 1.30 -
P/RPS 1.07 1.14 1.11 1.00 0.64 0.50 0.35 110.78%
P/EPS 7.61 11.76 13.11 12.51 12.46 9.40 8.42 -6.52%
EY 13.14 8.50 7.63 7.99 8.03 10.64 11.88 6.95%
DY 1.85 0.26 0.31 0.39 0.70 3.72 5.38 -50.94%
P/NAPS 1.42 0.59 1.94 1.53 0.86 0.63 0.38 141.00%

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