[TNLOGIS] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 4.17%
YoY- -14757.45%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 244,076 231,622 225,233 216,261 207,874 200,702 186,693 19.62%
PBT 9,912 8,444 -2,787 -5,716 -5,644 -5,011 1,092 336.89%
Tax -192 -2,368 -1,235 -893 -1,330 -1,583 -1,204 -70.69%
NP 9,720 6,076 -4,022 -6,609 -6,974 -6,594 -112 -
-
NP to SH 9,374 5,744 -4,338 -6,889 -7,189 -6,730 -205 -
-
Tax Rate 1.94% 28.04% - - - - 110.26% -
Total Cost 234,356 225,546 229,255 222,870 214,848 207,296 186,805 16.36%
-
Net Worth 179,539 168,524 174,889 174,092 179,061 16,657,827 85,499 64.20%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 33 33 160,171 160,171 160,171 160,171 - -
Div Payout % 0.36% 0.59% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 179,539 168,524 174,889 174,092 179,061 16,657,827 85,499 64.20%
NOSH 81,981 84,262 84,081 84,102 86,923 8,008,571 85,499 -2.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.98% 2.62% -1.79% -3.06% -3.35% -3.29% -0.06% -
ROE 5.22% 3.41% -2.48% -3.96% -4.01% -0.04% -0.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 297.72 274.88 267.87 257.14 239.15 2.51 218.35 23.03%
EPS 11.43 6.82 -5.16 -8.19 -8.27 -0.08 -0.24 -
DPS 0.04 0.04 190.50 190.45 184.27 2.00 0.00 -
NAPS 2.19 2.00 2.08 2.07 2.06 2.08 1.00 68.88%
Adjusted Per Share Value based on latest NOSH - 84,102
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.54 45.11 43.87 42.12 40.49 39.09 36.36 19.62%
EPS 1.83 1.12 -0.84 -1.34 -1.40 -1.31 -0.04 -
DPS 0.01 0.01 31.20 31.20 31.20 31.20 0.00 -
NAPS 0.3497 0.3282 0.3406 0.3391 0.3488 32.4439 0.1665 64.22%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.95 0.85 0.75 0.64 0.65 0.65 0.60 -
P/RPS 0.32 0.31 0.28 0.25 0.27 25.94 0.27 12.02%
P/EPS 8.31 12.47 -14.54 -7.81 -7.86 -773.49 -250.24 -
EY 12.04 8.02 -6.88 -12.80 -12.72 -0.13 -0.40 -
DY 0.04 0.05 253.99 297.57 283.49 3.08 0.00 -
P/NAPS 0.43 0.43 0.36 0.31 0.32 0.31 0.60 -19.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 0.99 0.88 0.81 0.79 0.62 0.65 0.69 -
P/RPS 0.33 0.32 0.30 0.31 0.26 25.94 0.32 2.07%
P/EPS 8.66 12.91 -15.70 -9.64 -7.50 -773.49 -287.78 -
EY 11.55 7.75 -6.37 -10.37 -13.34 -0.13 -0.35 -
DY 0.04 0.05 235.18 241.07 297.21 3.08 0.00 -
P/NAPS 0.45 0.44 0.39 0.38 0.30 0.31 0.69 -24.85%

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