[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 137.04%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 318,552 300,336 287,620 255,820 277,852 262,328 212,512 6.97%
PBT 12,328 996 6,800 6,420 7,560 6,988 1,116 49.18%
Tax -4,288 -376 -1,684 -776 -2,708 7,460 -1,244 22.88%
NP 8,040 620 5,116 5,644 4,852 14,448 -128 -
-
NP to SH 7,328 396 4,992 5,120 4,408 14,068 -452 -
-
Tax Rate 34.78% 37.75% 24.76% 12.09% 35.82% -106.75% 111.47% -
Total Cost 310,512 299,716 282,504 250,176 273,000 247,880 212,640 6.50%
-
Net Worth 279,842 275,549 206,594 197,052 196,845 179,539 179,061 7.71%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 279,842 275,549 206,594 197,052 196,845 179,539 179,061 7.71%
NOSH 84,036 82,500 84,324 84,210 84,122 81,981 86,923 -0.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.52% 0.21% 1.78% 2.21% 1.75% 5.51% -0.06% -
ROE 2.62% 0.14% 2.42% 2.60% 2.24% 7.84% -0.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 379.06 364.04 341.09 303.79 330.30 319.98 244.48 7.57%
EPS 8.72 0.48 5.92 6.08 5.24 16.72 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.34 2.45 2.34 2.34 2.19 2.06 8.32%
Adjusted Per Share Value based on latest NOSH - 84,210
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.35 56.90 54.49 48.47 52.64 49.70 40.26 6.97%
EPS 1.39 0.08 0.95 0.97 0.84 2.67 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5302 0.522 0.3914 0.3733 0.3729 0.3401 0.3392 7.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.95 1.14 0.81 0.65 0.88 0.95 0.65 -
P/RPS 0.25 0.31 0.24 0.21 0.27 0.30 0.27 -1.27%
P/EPS 10.89 237.50 13.68 10.69 16.79 5.54 -125.00 -
EY 9.18 0.42 7.31 9.35 5.95 18.06 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.33 0.28 0.38 0.43 0.32 -1.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 19/08/11 20/08/10 19/08/09 21/08/08 27/08/07 30/08/06 -
Price 1.20 1.12 1.00 0.75 0.80 0.99 0.62 -
P/RPS 0.32 0.31 0.29 0.25 0.24 0.31 0.25 4.19%
P/EPS 13.76 233.33 16.89 12.34 15.27 5.77 -119.23 -
EY 7.27 0.43 5.92 8.11 6.55 17.33 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.41 0.32 0.34 0.45 0.30 3.08%

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