[TNLOGIS] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 124.51%
YoY- -56.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 280,276 272,326 265,147 262,136 270,398 275,906 279,110 0.27%
PBT 14,164 14,069 11,071 6,437 3,695 3,980 8,007 46.41%
Tax -2,186 -1,959 -699 -802 -1,010 -1,493 1,136 -
NP 11,978 12,110 10,372 5,635 2,685 2,487 9,143 19.78%
-
NP to SH 11,554 11,586 9,944 5,249 2,338 2,160 8,786 20.09%
-
Tax Rate 15.43% 13.92% 6.31% 12.46% 27.33% 37.51% -14.19% -
Total Cost 268,298 260,216 254,775 256,501 267,713 273,419 269,967 -0.41%
-
Net Worth 206,594 204,016 201,800 200,146 197,052 195,581 195,524 3.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,877 5,877 3,372 3,372 3,372 3,372 33 3095.58%
Div Payout % 50.87% 50.73% 33.91% 64.24% 144.23% 156.12% 0.38% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 206,594 204,016 201,800 200,146 197,052 195,581 195,524 3.75%
NOSH 84,324 83,957 84,083 84,095 84,210 84,302 84,642 -0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.27% 4.45% 3.91% 2.15% 0.99% 0.90% 3.28% -
ROE 5.59% 5.68% 4.93% 2.62% 1.19% 1.10% 4.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 332.38 324.36 315.34 311.71 321.10 327.28 329.75 0.53%
EPS 13.70 13.80 11.83 6.24 2.78 2.56 10.38 20.38%
DPS 7.00 7.00 4.00 4.00 4.00 4.00 0.04 3058.39%
NAPS 2.45 2.43 2.40 2.38 2.34 2.32 2.31 4.01%
Adjusted Per Share Value based on latest NOSH - 84,095
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.59 53.04 51.64 51.06 52.66 53.74 54.36 0.28%
EPS 2.25 2.26 1.94 1.02 0.46 0.42 1.71 20.13%
DPS 1.14 1.14 0.66 0.66 0.66 0.66 0.01 2271.57%
NAPS 0.4024 0.3974 0.393 0.3898 0.3838 0.3809 0.3808 3.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.91 0.81 0.75 0.65 0.65 0.68 -
P/RPS 0.24 0.28 0.26 0.24 0.20 0.20 0.21 9.33%
P/EPS 5.91 6.59 6.85 12.02 23.41 25.37 6.55 -6.64%
EY 16.92 15.16 14.60 8.32 4.27 3.94 15.26 7.14%
DY 8.64 7.69 4.94 5.33 6.15 6.15 0.06 2672.43%
P/NAPS 0.33 0.37 0.34 0.32 0.28 0.28 0.29 9.02%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 -
Price 1.00 0.89 0.80 0.75 0.75 0.65 0.67 -
P/RPS 0.30 0.27 0.25 0.24 0.23 0.20 0.20 31.13%
P/EPS 7.30 6.45 6.76 12.02 27.01 25.37 6.45 8.62%
EY 13.70 15.51 14.78 8.32 3.70 3.94 15.49 -7.88%
DY 7.00 7.87 5.00 5.33 5.33 6.15 0.06 2308.51%
P/NAPS 0.41 0.37 0.33 0.32 0.32 0.28 0.29 26.04%

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