[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 584.22%
YoY- 1750.51%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 538,764 537,112 496,912 318,552 300,336 287,620 255,820 13.21%
PBT 77,488 77,756 94,984 12,328 996 6,800 6,420 51.42%
Tax -19,548 -16,668 -19,776 -4,288 -376 -1,684 -776 71.17%
NP 57,940 61,088 75,208 8,040 620 5,116 5,644 47.39%
-
NP to SH 54,328 52,776 61,412 7,328 396 4,992 5,120 48.21%
-
Tax Rate 25.23% 21.44% 20.82% 34.78% 37.75% 24.76% 12.09% -
Total Cost 480,824 476,024 421,704 310,512 299,716 282,504 250,176 11.49%
-
Net Worth 469,501 411,787 305,377 279,842 275,549 206,594 197,052 15.56%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 469,501 411,787 305,377 279,842 275,549 206,594 197,052 15.56%
NOSH 419,197 420,191 84,126 84,036 82,500 84,324 84,210 30.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.75% 11.37% 15.14% 2.52% 0.21% 1.78% 2.21% -
ROE 11.57% 12.82% 20.11% 2.62% 0.14% 2.42% 2.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 128.52 127.83 590.68 379.06 364.04 341.09 303.79 -13.35%
EPS 13.00 12.56 73.00 8.72 0.48 5.92 6.08 13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.98 3.63 3.33 3.34 2.45 2.34 -11.55%
Adjusted Per Share Value based on latest NOSH - 84,036
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 102.07 101.76 94.14 60.35 56.90 54.49 48.47 13.20%
EPS 10.29 10.00 11.63 1.39 0.08 0.95 0.97 48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8895 0.7802 0.5786 0.5302 0.522 0.3914 0.3733 15.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.17 1.30 3.26 0.95 1.14 0.81 0.65 -
P/RPS 0.91 1.02 0.55 0.25 0.31 0.24 0.21 27.66%
P/EPS 9.03 10.35 4.47 10.89 237.50 13.68 10.69 -2.77%
EY 11.08 9.66 22.39 9.18 0.42 7.31 9.35 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 0.90 0.29 0.34 0.33 0.28 24.43%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 18/08/14 19/08/13 23/08/12 19/08/11 20/08/10 19/08/09 -
Price 0.96 1.35 4.59 1.20 1.12 1.00 0.75 -
P/RPS 0.75 1.06 0.78 0.32 0.31 0.29 0.25 20.08%
P/EPS 7.41 10.75 6.29 13.76 233.33 16.89 12.34 -8.14%
EY 13.50 9.30 15.90 7.27 0.43 5.92 8.11 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.38 1.26 0.36 0.34 0.41 0.32 17.90%

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