[TNLOGIS] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 37.03%
YoY- -2016.1%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 255,810 244,076 231,622 225,233 216,261 207,874 200,702 17.53%
PBT 11,170 9,912 8,444 -2,787 -5,716 -5,644 -5,011 -
Tax 1,878 -192 -2,368 -1,235 -893 -1,330 -1,583 -
NP 13,048 9,720 6,076 -4,022 -6,609 -6,974 -6,594 -
-
NP to SH 12,690 9,374 5,744 -4,338 -6,889 -7,189 -6,730 -
-
Tax Rate -16.81% 1.94% 28.04% - - - - -
Total Cost 242,762 234,356 225,546 229,255 222,870 214,848 207,296 11.09%
-
Net Worth 188,493 179,539 168,524 174,889 174,092 179,061 16,657,827 -94.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 33 33 33 160,171 160,171 160,171 160,171 -99.64%
Div Payout % 0.27% 0.36% 0.59% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 188,493 179,539 168,524 174,889 174,092 179,061 16,657,827 -94.94%
NOSH 84,148 81,981 84,262 84,081 84,102 86,923 8,008,571 -95.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.10% 3.98% 2.62% -1.79% -3.06% -3.35% -3.29% -
ROE 6.73% 5.22% 3.41% -2.48% -3.96% -4.01% -0.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 304.00 297.72 274.88 267.87 257.14 239.15 2.51 2340.80%
EPS 15.08 11.43 6.82 -5.16 -8.19 -8.27 -0.08 -
DPS 0.04 0.04 0.04 190.50 190.45 184.27 2.00 -92.61%
NAPS 2.24 2.19 2.00 2.08 2.07 2.06 2.08 5.05%
Adjusted Per Share Value based on latest NOSH - 84,081
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.82 47.54 45.11 43.87 42.12 40.49 39.09 17.53%
EPS 2.47 1.83 1.12 -0.84 -1.34 -1.40 -1.31 -
DPS 0.01 0.01 0.01 31.20 31.20 31.20 31.20 -99.52%
NAPS 0.3671 0.3497 0.3282 0.3406 0.3391 0.3488 32.4439 -94.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.01 0.95 0.85 0.75 0.64 0.65 0.65 -
P/RPS 0.33 0.32 0.31 0.28 0.25 0.27 25.94 -94.53%
P/EPS 6.70 8.31 12.47 -14.54 -7.81 -7.86 -773.49 -
EY 14.93 12.04 8.02 -6.88 -12.80 -12.72 -0.13 -
DY 0.04 0.04 0.05 253.99 297.57 283.49 3.08 -94.46%
P/NAPS 0.45 0.43 0.43 0.36 0.31 0.32 0.31 28.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 -
Price 0.96 0.99 0.88 0.81 0.79 0.62 0.65 -
P/RPS 0.32 0.33 0.32 0.30 0.31 0.26 25.94 -94.64%
P/EPS 6.37 8.66 12.91 -15.70 -9.64 -7.50 -773.49 -
EY 15.71 11.55 7.75 -6.37 -10.37 -13.34 -0.13 -
DY 0.04 0.04 0.05 235.18 241.07 297.21 3.08 -94.46%
P/NAPS 0.43 0.45 0.44 0.39 0.38 0.30 0.31 24.35%

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