[TNLOGIS] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -2.89%
YoY- 134.76%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 618,009 550,916 557,074 543,184 533,134 511,469 439,617 25.51%
PBT 108,061 93,259 108,835 108,227 112,534 86,414 64,092 41.70%
Tax -25,318 -18,177 -20,275 -20,202 -20,979 -18,752 -15,149 40.87%
NP 82,743 75,082 88,560 88,025 91,555 67,662 48,943 41.96%
-
NP to SH 72,876 68,076 75,516 72,462 74,621 49,688 37,346 56.22%
-
Tax Rate 23.43% 19.49% 18.63% 18.67% 18.64% 21.70% 23.64% -
Total Cost 535,266 475,834 468,514 455,159 441,579 443,807 390,674 23.38%
-
Net Worth 420,523 420,450 424,745 411,787 399,570 983,738 252,304 40.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,820 10,515 10,515 10,515 10,515 1,513 1,513 398.84%
Div Payout % 23.08% 15.45% 13.92% 14.51% 14.09% 3.05% 4.05% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 420,523 420,450 424,745 411,787 399,570 983,738 252,304 40.61%
NOSH 420,523 420,450 420,539 420,191 420,600 420,401 84,101 192.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.39% 13.63% 15.90% 16.21% 17.17% 13.23% 11.13% -
ROE 17.33% 16.19% 17.78% 17.60% 18.68% 5.05% 14.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 146.96 131.03 132.47 129.27 126.76 121.66 522.72 -57.11%
EPS 17.33 16.19 17.96 17.25 17.74 11.82 44.41 -46.63%
DPS 4.00 2.50 2.50 2.50 2.50 0.36 1.80 70.37%
NAPS 1.00 1.00 1.01 0.98 0.95 2.34 3.00 -51.95%
Adjusted Per Share Value based on latest NOSH - 420,191
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 117.09 104.37 105.54 102.91 101.01 96.90 83.29 25.51%
EPS 13.81 12.90 14.31 13.73 14.14 9.41 7.08 56.17%
DPS 3.19 1.99 1.99 1.99 1.99 0.29 0.29 395.33%
NAPS 0.7967 0.7966 0.8047 0.7802 0.757 1.8638 0.478 40.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.13 1.10 1.25 1.30 1.28 1.45 4.57 -
P/RPS 0.77 0.84 0.94 1.01 1.01 1.19 0.87 -7.82%
P/EPS 6.52 6.79 6.96 7.54 7.21 12.27 10.29 -26.24%
EY 15.34 14.72 14.37 13.27 13.86 8.15 9.72 35.58%
DY 3.54 2.27 2.00 1.92 1.95 0.25 0.39 335.72%
P/NAPS 1.13 1.10 1.24 1.33 1.35 0.62 1.52 -17.95%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 16/02/15 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 -
Price 1.32 1.37 1.06 1.35 1.35 1.39 5.82 -
P/RPS 0.90 1.05 0.80 1.04 1.07 1.14 1.11 -13.05%
P/EPS 7.62 8.46 5.90 7.83 7.61 11.76 13.11 -30.37%
EY 13.13 11.82 16.94 12.77 13.14 8.50 7.63 43.64%
DY 3.03 1.82 2.36 1.85 1.85 0.26 0.31 357.78%
P/NAPS 1.32 1.37 1.05 1.38 1.42 0.59 1.94 -22.65%

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