[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 254.06%
YoY- 738.05%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 524,360 538,764 537,112 496,912 318,552 300,336 287,620 10.51%
PBT 70,500 77,488 77,756 94,984 12,328 996 6,800 47.61%
Tax -15,184 -19,548 -16,668 -19,776 -4,288 -376 -1,684 44.22%
NP 55,316 57,940 61,088 75,208 8,040 620 5,116 48.64%
-
NP to SH 53,772 54,328 52,776 61,412 7,328 396 4,992 48.55%
-
Tax Rate 21.54% 25.23% 21.44% 20.82% 34.78% 37.75% 24.76% -
Total Cost 469,044 480,824 476,024 421,704 310,512 299,716 282,504 8.80%
-
Net Worth 607,640 469,501 411,787 305,377 279,842 275,549 206,594 19.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 607,640 469,501 411,787 305,377 279,842 275,549 206,594 19.67%
NOSH 416,191 419,197 420,191 84,126 84,036 82,500 84,324 30.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.55% 10.75% 11.37% 15.14% 2.52% 0.21% 1.78% -
ROE 8.85% 11.57% 12.82% 20.11% 2.62% 0.14% 2.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 125.99 128.52 127.83 590.68 379.06 364.04 341.09 -15.28%
EPS 12.92 13.00 12.56 73.00 8.72 0.48 5.92 13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.12 0.98 3.63 3.33 3.34 2.45 -8.25%
Adjusted Per Share Value based on latest NOSH - 84,126
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.34 102.07 101.76 94.14 60.35 56.90 54.49 10.51%
EPS 10.19 10.29 10.00 11.63 1.39 0.08 0.95 48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1512 0.8895 0.7802 0.5786 0.5302 0.522 0.3914 19.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.50 1.17 1.30 3.26 0.95 1.14 0.81 -
P/RPS 1.19 0.91 1.02 0.55 0.25 0.31 0.24 30.55%
P/EPS 11.61 9.03 10.35 4.47 10.89 237.50 13.68 -2.69%
EY 8.61 11.08 9.66 22.39 9.18 0.42 7.31 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.33 0.90 0.29 0.34 0.33 20.86%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 18/08/14 19/08/13 23/08/12 19/08/11 20/08/10 -
Price 1.51 0.96 1.35 4.59 1.20 1.12 1.00 -
P/RPS 1.20 0.75 1.06 0.78 0.32 0.31 0.29 26.67%
P/EPS 11.69 7.41 10.75 6.29 13.76 233.33 16.89 -5.94%
EY 8.56 13.50 9.30 15.90 7.27 0.43 5.92 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.86 1.38 1.26 0.36 0.34 0.41 16.57%

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