[TNLOGIS] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -75.42%
YoY- -87.92%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 265,147 262,136 270,398 275,906 279,110 278,120 269,718 -1.12%
PBT 11,071 6,437 3,695 3,980 8,007 8,747 9,376 11.68%
Tax -699 -802 -1,010 -1,493 1,136 3,546 6,411 -
NP 10,372 5,635 2,685 2,487 9,143 12,293 15,787 -24.36%
-
NP to SH 9,944 5,249 2,338 2,160 8,786 11,969 15,463 -25.43%
-
Tax Rate 6.31% 12.46% 27.33% 37.51% -14.19% -40.54% -68.38% -
Total Cost 254,775 256,501 267,713 273,419 269,967 265,827 253,931 0.22%
-
Net Worth 201,800 200,146 197,052 195,581 195,524 197,302 196,845 1.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,372 3,372 3,372 3,372 33 33 33 2067.31%
Div Payout % 33.91% 64.24% 144.23% 156.12% 0.38% 0.28% 0.22% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 201,800 200,146 197,052 195,581 195,524 197,302 196,845 1.66%
NOSH 84,083 84,095 84,210 84,302 84,642 83,958 84,122 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.91% 2.15% 0.99% 0.90% 3.28% 4.42% 5.85% -
ROE 4.93% 2.62% 1.19% 1.10% 4.49% 6.07% 7.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 315.34 311.71 321.10 327.28 329.75 331.26 320.63 -1.09%
EPS 11.83 6.24 2.78 2.56 10.38 14.26 18.38 -25.39%
DPS 4.00 4.00 4.00 4.00 0.04 0.04 0.04 2036.43%
NAPS 2.40 2.38 2.34 2.32 2.31 2.35 2.34 1.69%
Adjusted Per Share Value based on latest NOSH - 84,302
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.23 49.66 51.23 52.27 52.88 52.69 51.10 -1.13%
EPS 1.88 0.99 0.44 0.41 1.66 2.27 2.93 -25.54%
DPS 0.64 0.64 0.64 0.64 0.01 0.01 0.01 1487.92%
NAPS 0.3823 0.3792 0.3733 0.3705 0.3704 0.3738 0.3729 1.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.75 0.65 0.65 0.68 0.80 0.88 -
P/RPS 0.26 0.24 0.20 0.20 0.21 0.24 0.27 -2.47%
P/EPS 6.85 12.02 23.41 25.37 6.55 5.61 4.79 26.84%
EY 14.60 8.32 4.27 3.94 15.26 17.82 20.89 -21.19%
DY 4.94 5.33 6.15 6.15 0.06 0.05 0.05 2019.35%
P/NAPS 0.34 0.32 0.28 0.28 0.29 0.34 0.38 -7.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 -
Price 0.80 0.75 0.75 0.65 0.67 0.70 0.80 -
P/RPS 0.25 0.24 0.23 0.20 0.20 0.21 0.25 0.00%
P/EPS 6.76 12.02 27.01 25.37 6.45 4.91 4.35 34.05%
EY 14.78 8.32 3.70 3.94 15.49 20.37 22.98 -25.42%
DY 5.00 5.33 5.33 6.15 0.06 0.06 0.05 2036.43%
P/NAPS 0.33 0.32 0.32 0.28 0.29 0.30 0.34 -1.96%

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