[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 485.4%
YoY- -15.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 268,596 296,136 271,570 223,194 190,440 173,686 167,424 8.18%
PBT 13,018 8,104 9,076 3,624 4,940 8,486 8,394 7.58%
Tax -2,470 -3,852 6,962 -1,530 -2,816 -2,730 -2,554 -0.55%
NP 10,548 4,252 16,038 2,094 2,124 5,756 5,840 10.34%
-
NP to SH 9,994 3,816 15,634 1,742 2,060 5,756 5,806 9.46%
-
Tax Rate 18.97% 47.53% -76.71% 42.22% 57.00% 32.17% 30.43% -
Total Cost 258,048 291,884 255,532 221,100 188,316 167,930 161,584 8.10%
-
Net Worth 200,216 197,524 188,483 173,362 153,641 140,210 145,150 5.50%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 200,216 197,524 188,483 173,362 153,641 140,210 145,150 5.50%
NOSH 84,124 84,052 84,144 83,750 85,833 73,794 72,575 2.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.93% 1.44% 5.91% 0.94% 1.12% 3.31% 3.49% -
ROE 4.99% 1.93% 8.29% 1.00% 1.34% 4.11% 4.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 319.28 352.32 322.74 266.50 221.87 235.36 230.69 5.56%
EPS 11.88 4.54 18.58 2.08 2.44 7.80 8.00 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.35 2.24 2.07 1.79 1.90 2.00 2.93%
Adjusted Per Share Value based on latest NOSH - 84,102
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.89 56.10 51.45 42.29 36.08 32.91 31.72 8.18%
EPS 1.89 0.72 2.96 0.33 0.39 1.09 1.10 9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3793 0.3742 0.3571 0.3284 0.2911 0.2656 0.275 5.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.75 0.80 1.01 0.64 0.64 1.42 1.50 -
P/RPS 0.23 0.23 0.31 0.24 0.29 0.60 0.65 -15.88%
P/EPS 6.31 17.62 5.44 30.77 26.67 18.21 18.75 -16.58%
EY 15.84 5.67 18.40 3.25 3.75 5.49 5.33 19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.45 0.31 0.36 0.75 0.75 -13.22%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 25/11/08 19/11/07 23/11/06 21/11/05 25/11/04 28/11/03 -
Price 0.75 0.70 0.96 0.79 0.68 1.28 1.82 -
P/RPS 0.23 0.20 0.30 0.30 0.31 0.54 0.79 -18.57%
P/EPS 6.31 15.42 5.17 37.98 28.33 16.41 22.75 -19.22%
EY 15.84 6.49 19.35 2.63 3.53 6.09 4.40 23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.43 0.38 0.38 0.67 0.91 -15.97%

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