[TNLOGIS] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 1.87%
YoY- 397.99%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 278,120 269,718 265,837 263,709 255,810 244,076 231,622 12.93%
PBT 8,747 9,376 9,233 8,959 11,170 9,912 8,444 2.37%
Tax 3,546 6,411 8,953 4,266 1,878 -192 -2,368 -
NP 12,293 15,787 18,186 13,225 13,048 9,720 6,076 59.76%
-
NP to SH 11,969 15,463 17,878 12,927 12,690 9,374 5,744 62.92%
-
Tax Rate -40.54% -68.38% -96.97% -47.62% -16.81% 1.94% 28.04% -
Total Cost 265,827 253,931 247,651 250,484 242,762 234,356 225,546 11.54%
-
Net Worth 197,302 196,845 168,247 188,452 188,493 179,539 168,524 11.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 33 33 33 33 33 33 33 0.00%
Div Payout % 0.28% 0.22% 0.19% 0.26% 0.27% 0.36% 0.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,302 196,845 168,247 188,452 188,493 179,539 168,524 11.05%
NOSH 83,958 84,122 84,123 84,130 84,148 81,981 84,262 -0.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.42% 5.85% 6.84% 5.01% 5.10% 3.98% 2.62% -
ROE 6.07% 7.86% 10.63% 6.86% 6.73% 5.22% 3.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 331.26 320.63 316.01 313.45 304.00 297.72 274.88 13.20%
EPS 14.26 18.38 21.25 15.37 15.08 11.43 6.82 63.29%
DPS 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.00%
NAPS 2.35 2.34 2.00 2.24 2.24 2.19 2.00 11.31%
Adjusted Per Share Value based on latest NOSH - 84,130
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.69 51.10 50.36 49.96 48.46 46.24 43.88 12.93%
EPS 2.27 2.93 3.39 2.45 2.40 1.78 1.09 62.86%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.3738 0.3729 0.3188 0.357 0.3571 0.3401 0.3193 11.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.88 0.83 1.00 1.01 0.95 0.85 -
P/RPS 0.24 0.27 0.26 0.32 0.33 0.32 0.31 -15.64%
P/EPS 5.61 4.79 3.91 6.51 6.70 8.31 12.47 -41.20%
EY 17.82 20.89 25.60 15.37 14.93 12.04 8.02 70.02%
DY 0.05 0.05 0.05 0.04 0.04 0.04 0.05 0.00%
P/NAPS 0.34 0.38 0.42 0.45 0.45 0.43 0.43 -14.45%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 29/05/07 -
Price 0.70 0.80 0.80 0.90 0.96 0.99 0.88 -
P/RPS 0.21 0.25 0.25 0.29 0.32 0.33 0.32 -24.42%
P/EPS 4.91 4.35 3.76 5.86 6.37 8.66 12.91 -47.41%
EY 20.37 22.98 26.57 17.07 15.71 11.55 7.75 90.12%
DY 0.06 0.05 0.05 0.04 0.04 0.04 0.05 12.88%
P/NAPS 0.30 0.34 0.40 0.40 0.43 0.45 0.44 -22.47%

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