[TNLOGIS] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 33.05%
YoY- 195.43%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 557,074 543,184 533,134 511,469 439,617 384,606 340,016 38.93%
PBT 108,835 108,227 112,534 86,414 64,092 49,150 28,486 144.19%
Tax -20,275 -20,202 -20,979 -18,752 -15,149 -10,564 -6,692 109.23%
NP 88,560 88,025 91,555 67,662 48,943 38,586 21,794 154.42%
-
NP to SH 75,516 72,462 74,621 49,688 37,346 30,866 17,345 166.39%
-
Tax Rate 18.63% 18.67% 18.64% 21.70% 23.64% 21.49% 23.49% -
Total Cost 468,514 455,159 441,579 443,807 390,674 346,020 318,222 29.38%
-
Net Worth 424,745 411,787 399,570 983,738 252,304 252,378 252,199 41.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 10,515 10,515 10,515 1,513 1,513 1,513 1,513 263.74%
Div Payout % 13.92% 14.51% 14.09% 3.05% 4.05% 4.90% 8.72% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 424,745 411,787 399,570 983,738 252,304 252,378 252,199 41.50%
NOSH 420,539 420,191 420,600 420,401 84,101 84,126 84,066 192.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.90% 16.21% 17.17% 13.23% 11.13% 10.03% 6.41% -
ROE 17.78% 17.60% 18.68% 5.05% 14.80% 12.23% 6.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.47 129.27 126.76 121.66 522.72 457.18 404.46 -52.45%
EPS 17.96 17.25 17.74 11.82 44.41 36.69 20.63 -8.81%
DPS 2.50 2.50 2.50 0.36 1.80 1.80 1.80 24.45%
NAPS 1.01 0.98 0.95 2.34 3.00 3.00 3.00 -51.57%
Adjusted Per Share Value based on latest NOSH - 420,401
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.54 102.91 101.01 96.90 83.29 72.87 64.42 38.93%
EPS 14.31 13.73 14.14 9.41 7.08 5.85 3.29 166.22%
DPS 1.99 1.99 1.99 0.29 0.29 0.29 0.29 260.68%
NAPS 0.8047 0.7802 0.757 1.8638 0.478 0.4781 0.4778 41.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.30 1.28 1.45 4.57 3.26 2.34 -
P/RPS 0.94 1.01 1.01 1.19 0.87 0.71 0.58 37.93%
P/EPS 6.96 7.54 7.21 12.27 10.29 8.89 11.34 -27.75%
EY 14.37 13.27 13.86 8.15 9.72 11.25 8.82 38.41%
DY 2.00 1.92 1.95 0.25 0.39 0.55 0.77 88.84%
P/NAPS 1.24 1.33 1.35 0.62 1.52 1.09 0.78 36.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 -
Price 1.06 1.35 1.35 1.39 5.82 4.59 2.57 -
P/RPS 0.80 1.04 1.07 1.14 1.11 1.00 0.64 16.02%
P/EPS 5.90 7.83 7.61 11.76 13.11 12.51 12.46 -39.22%
EY 16.94 12.77 13.14 8.50 7.63 7.99 8.03 64.41%
DY 2.36 1.85 1.85 0.26 0.31 0.39 0.70 124.67%
P/NAPS 1.05 1.38 1.42 0.59 1.94 1.53 0.86 14.21%

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