[TNLOGIS] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -26.59%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 262,136 270,398 275,906 279,110 278,120 269,718 265,837 -0.92%
PBT 6,437 3,695 3,980 8,007 8,747 9,376 9,233 -21.35%
Tax -802 -1,010 -1,493 1,136 3,546 6,411 8,953 -
NP 5,635 2,685 2,487 9,143 12,293 15,787 18,186 -54.17%
-
NP to SH 5,249 2,338 2,160 8,786 11,969 15,463 17,878 -55.79%
-
Tax Rate 12.46% 27.33% 37.51% -14.19% -40.54% -68.38% -96.97% -
Total Cost 256,501 267,713 273,419 269,967 265,827 253,931 247,651 2.36%
-
Net Worth 200,146 197,052 195,581 195,524 197,302 196,845 168,247 12.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,372 3,372 3,372 33 33 33 33 2079.51%
Div Payout % 64.24% 144.23% 156.12% 0.38% 0.28% 0.22% 0.19% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,146 197,052 195,581 195,524 197,302 196,845 168,247 12.25%
NOSH 84,095 84,210 84,302 84,642 83,958 84,122 84,123 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.15% 0.99% 0.90% 3.28% 4.42% 5.85% 6.84% -
ROE 2.62% 1.19% 1.10% 4.49% 6.07% 7.86% 10.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 311.71 321.10 327.28 329.75 331.26 320.63 316.01 -0.90%
EPS 6.24 2.78 2.56 10.38 14.26 18.38 21.25 -55.78%
DPS 4.00 4.00 4.00 0.04 0.04 0.04 0.04 2048.40%
NAPS 2.38 2.34 2.32 2.31 2.35 2.34 2.00 12.28%
Adjusted Per Share Value based on latest NOSH - 84,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.66 51.23 52.27 52.88 52.69 51.10 50.36 -0.92%
EPS 0.99 0.44 0.41 1.66 2.27 2.93 3.39 -55.94%
DPS 0.64 0.64 0.64 0.01 0.01 0.01 0.01 1495.95%
NAPS 0.3792 0.3733 0.3705 0.3704 0.3738 0.3729 0.3188 12.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.65 0.65 0.68 0.80 0.88 0.83 -
P/RPS 0.24 0.20 0.20 0.21 0.24 0.27 0.26 -5.19%
P/EPS 12.02 23.41 25.37 6.55 5.61 4.79 3.91 111.27%
EY 8.32 4.27 3.94 15.26 17.82 20.89 25.60 -52.69%
DY 5.33 6.15 6.15 0.06 0.05 0.05 0.05 2141.84%
P/NAPS 0.32 0.28 0.28 0.29 0.34 0.38 0.42 -16.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 28/05/08 -
Price 0.75 0.75 0.65 0.67 0.70 0.80 0.80 -
P/RPS 0.24 0.23 0.20 0.20 0.21 0.25 0.25 -2.68%
P/EPS 12.02 27.01 25.37 6.45 4.91 4.35 3.76 116.85%
EY 8.32 3.70 3.94 15.49 20.37 22.98 26.57 -53.85%
DY 5.33 5.33 6.15 0.06 0.06 0.05 0.05 2141.84%
P/NAPS 0.32 0.32 0.28 0.29 0.30 0.34 0.40 -13.81%

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