[TNLOGIS] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -22.6%
YoY- -5.68%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 270,398 275,906 279,110 278,120 269,718 265,837 263,709 1.68%
PBT 3,695 3,980 8,007 8,747 9,376 9,233 8,959 -44.62%
Tax -1,010 -1,493 1,136 3,546 6,411 8,953 4,266 -
NP 2,685 2,487 9,143 12,293 15,787 18,186 13,225 -65.49%
-
NP to SH 2,338 2,160 8,786 11,969 15,463 17,878 12,927 -68.05%
-
Tax Rate 27.33% 37.51% -14.19% -40.54% -68.38% -96.97% -47.62% -
Total Cost 267,713 273,419 269,967 265,827 253,931 247,651 250,484 4.53%
-
Net Worth 197,052 195,581 195,524 197,302 196,845 168,247 188,452 3.02%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,372 3,372 33 33 33 33 33 2091.83%
Div Payout % 144.23% 156.12% 0.38% 0.28% 0.22% 0.19% 0.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 197,052 195,581 195,524 197,302 196,845 168,247 188,452 3.02%
NOSH 84,210 84,302 84,642 83,958 84,122 84,123 84,130 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.99% 0.90% 3.28% 4.42% 5.85% 6.84% 5.01% -
ROE 1.19% 1.10% 4.49% 6.07% 7.86% 10.63% 6.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 321.10 327.28 329.75 331.26 320.63 316.01 313.45 1.62%
EPS 2.78 2.56 10.38 14.26 18.38 21.25 15.37 -68.05%
DPS 4.00 4.00 0.04 0.04 0.04 0.04 0.04 2060.48%
NAPS 2.34 2.32 2.31 2.35 2.34 2.00 2.24 2.95%
Adjusted Per Share Value based on latest NOSH - 83,958
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 52.66 53.74 54.36 54.17 52.53 51.78 51.36 1.68%
EPS 0.46 0.42 1.71 2.33 3.01 3.48 2.52 -67.85%
DPS 0.66 0.66 0.01 0.01 0.01 0.01 0.01 1537.33%
NAPS 0.3838 0.3809 0.3808 0.3843 0.3834 0.3277 0.367 3.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.65 0.65 0.68 0.80 0.88 0.83 1.00 -
P/RPS 0.20 0.20 0.21 0.24 0.27 0.26 0.32 -26.92%
P/EPS 23.41 25.37 6.55 5.61 4.79 3.91 6.51 134.90%
EY 4.27 3.94 15.26 17.82 20.89 25.60 15.37 -57.45%
DY 6.15 6.15 0.06 0.05 0.05 0.05 0.04 2778.78%
P/NAPS 0.28 0.28 0.29 0.34 0.38 0.42 0.45 -27.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 28/05/08 27/02/08 -
Price 0.75 0.65 0.67 0.70 0.80 0.80 0.90 -
P/RPS 0.23 0.20 0.20 0.21 0.25 0.25 0.29 -14.33%
P/EPS 27.01 25.37 6.45 4.91 4.35 3.76 5.86 177.21%
EY 3.70 3.94 15.49 20.37 22.98 26.57 17.07 -63.94%
DY 5.33 6.15 0.06 0.06 0.05 0.05 0.04 2516.61%
P/NAPS 0.32 0.28 0.29 0.30 0.34 0.40 0.40 -13.83%

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