[TNLOGIS] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 29.39%
YoY- -16.71%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 439,617 384,606 340,016 313,865 308,945 307,217 302,663 28.22%
PBT 64,092 49,150 28,486 22,074 17,020 6,095 3,262 626.81%
Tax -15,149 -10,564 -6,692 -4,599 -3,364 -2,651 -1,673 333.85%
NP 48,943 38,586 21,794 17,475 13,656 3,444 1,589 880.55%
-
NP to SH 37,346 30,866 17,345 16,819 12,999 2,804 1,071 965.03%
-
Tax Rate 23.64% 21.49% 23.49% 20.83% 19.76% 43.49% 51.29% -
Total Cost 390,674 346,020 318,222 296,390 295,289 303,773 301,074 18.94%
-
Net Worth 252,304 252,378 252,199 252,296 285,334 279,842 277,591 -6.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,513 1,513 1,513 5,888 5,888 5,888 5,888 -59.54%
Div Payout % 4.05% 4.90% 8.72% 35.01% 45.30% 210.00% 549.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 252,304 252,378 252,199 252,296 285,334 279,842 277,591 -6.16%
NOSH 84,101 84,126 84,066 84,098 84,169 84,036 84,118 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.13% 10.03% 6.41% 5.57% 4.42% 1.12% 0.53% -
ROE 14.80% 12.23% 6.88% 6.67% 4.56% 1.00% 0.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 522.72 457.18 404.46 373.21 367.05 365.57 359.81 28.24%
EPS 44.41 36.69 20.63 20.00 15.44 3.34 1.27 967.03%
DPS 1.80 1.80 1.80 7.00 7.00 7.00 7.00 -59.52%
NAPS 3.00 3.00 3.00 3.00 3.39 3.33 3.30 -6.15%
Adjusted Per Share Value based on latest NOSH - 84,098
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.29 72.87 64.42 59.46 58.53 58.20 57.34 28.23%
EPS 7.08 5.85 3.29 3.19 2.46 0.53 0.20 975.78%
DPS 0.29 0.29 0.29 1.12 1.12 1.12 1.12 -59.34%
NAPS 0.478 0.4781 0.4778 0.478 0.5406 0.5302 0.5259 -6.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.57 3.26 2.34 1.97 1.20 0.95 1.08 -
P/RPS 0.87 0.71 0.58 0.53 0.33 0.26 0.30 103.22%
P/EPS 10.29 8.89 11.34 9.85 7.77 28.47 84.83 -75.46%
EY 9.72 11.25 8.82 10.15 12.87 3.51 1.18 307.34%
DY 0.39 0.55 0.77 3.55 5.83 7.37 6.48 -84.61%
P/NAPS 1.52 1.09 0.78 0.66 0.35 0.29 0.33 176.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 29/05/13 25/02/13 26/11/12 23/08/12 29/05/12 -
Price 5.82 4.59 2.57 1.88 1.30 1.20 1.03 -
P/RPS 1.11 1.00 0.64 0.50 0.35 0.33 0.29 144.49%
P/EPS 13.11 12.51 12.46 9.40 8.42 35.96 80.90 -70.24%
EY 7.63 7.99 8.03 10.64 11.88 2.78 1.24 235.41%
DY 0.31 0.39 0.70 3.72 5.38 5.83 6.80 -87.21%
P/NAPS 1.94 1.53 0.86 0.63 0.38 0.36 0.31 239.21%

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