[TNLOGIS] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 89.45%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 286,473 280,276 272,326 265,147 262,136 270,398 275,906 2.53%
PBT 12,684 14,164 14,069 11,071 6,437 3,695 3,980 116.40%
Tax -1,691 -2,186 -1,959 -699 -802 -1,010 -1,493 8.64%
NP 10,993 11,978 12,110 10,372 5,635 2,685 2,487 169.09%
-
NP to SH 10,547 11,554 11,586 9,944 5,249 2,338 2,160 187.53%
-
Tax Rate 13.33% 15.43% 13.92% 6.31% 12.46% 27.33% 37.51% -
Total Cost 275,480 268,298 260,216 254,775 256,501 267,713 273,419 0.50%
-
Net Worth 209,562 206,594 204,016 201,800 200,146 197,052 195,581 4.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,877 5,877 5,877 3,372 3,372 3,372 3,372 44.77%
Div Payout % 55.72% 50.87% 50.73% 33.91% 64.24% 144.23% 156.12% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,562 206,594 204,016 201,800 200,146 197,052 195,581 4.70%
NOSH 84,161 84,324 83,957 84,083 84,095 84,210 84,302 -0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.84% 4.27% 4.45% 3.91% 2.15% 0.99% 0.90% -
ROE 5.03% 5.59% 5.68% 4.93% 2.62% 1.19% 1.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 340.38 332.38 324.36 315.34 311.71 321.10 327.28 2.64%
EPS 12.53 13.70 13.80 11.83 6.24 2.78 2.56 187.99%
DPS 7.00 7.00 7.00 4.00 4.00 4.00 4.00 45.17%
NAPS 2.49 2.45 2.43 2.40 2.38 2.34 2.32 4.82%
Adjusted Per Share Value based on latest NOSH - 84,083
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.27 53.10 51.59 50.23 49.66 51.23 52.27 2.53%
EPS 2.00 2.19 2.20 1.88 0.99 0.44 0.41 187.35%
DPS 1.11 1.11 1.11 0.64 0.64 0.64 0.64 44.30%
NAPS 0.397 0.3914 0.3865 0.3823 0.3792 0.3733 0.3705 4.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.90 0.81 0.91 0.81 0.75 0.65 0.65 -
P/RPS 0.26 0.24 0.28 0.26 0.24 0.20 0.20 19.09%
P/EPS 7.18 5.91 6.59 6.85 12.02 23.41 25.37 -56.86%
EY 13.92 16.92 15.16 14.60 8.32 4.27 3.94 131.79%
DY 7.78 8.64 7.69 4.94 5.33 6.15 6.15 16.95%
P/NAPS 0.36 0.33 0.37 0.34 0.32 0.28 0.28 18.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 01/06/10 08/02/10 25/11/09 19/08/09 22/05/09 -
Price 0.95 1.00 0.89 0.80 0.75 0.75 0.65 -
P/RPS 0.28 0.30 0.27 0.25 0.24 0.23 0.20 25.12%
P/EPS 7.58 7.30 6.45 6.76 12.02 27.01 25.37 -55.27%
EY 13.19 13.70 15.51 14.78 8.32 3.70 3.94 123.62%
DY 7.37 7.00 7.87 5.00 5.33 5.33 6.15 12.80%
P/NAPS 0.38 0.41 0.37 0.33 0.32 0.32 0.28 22.55%

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