[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 95.2%
YoY- 161.9%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 315,900 303,336 296,910 268,596 296,136 271,570 223,194 5.95%
PBT 18,590 -8,926 10,248 13,018 8,104 9,076 3,624 31.29%
Tax -3,654 -272 -1,934 -2,470 -3,852 6,962 -1,530 15.59%
NP 14,936 -9,198 8,314 10,548 4,252 16,038 2,094 38.70%
-
NP to SH 14,202 -9,654 7,916 9,994 3,816 15,634 1,742 41.82%
-
Tax Rate 19.66% - 18.87% 18.97% 47.53% -76.71% 42.22% -
Total Cost 300,964 312,534 288,596 258,048 291,884 255,532 221,100 5.26%
-
Net Worth 285,217 275,828 209,244 200,216 197,524 188,483 173,362 8.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 285,217 275,828 209,244 200,216 197,524 188,483 173,362 8.64%
NOSH 84,135 84,094 84,033 84,124 84,052 84,144 83,750 0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.73% -3.03% 2.80% 3.93% 1.44% 5.91% 0.94% -
ROE 4.98% -3.50% 3.78% 4.99% 1.93% 8.29% 1.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 375.47 360.71 353.32 319.28 352.32 322.74 266.50 5.87%
EPS 16.88 -11.48 9.42 11.88 4.54 18.58 2.08 41.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.28 2.49 2.38 2.35 2.24 2.07 8.56%
Adjusted Per Share Value based on latest NOSH - 84,095
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.85 57.47 56.25 50.89 56.10 51.45 42.29 5.95%
EPS 2.69 -1.83 1.50 1.89 0.72 2.96 0.33 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5404 0.5226 0.3964 0.3793 0.3742 0.3571 0.3284 8.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.20 1.00 0.90 0.75 0.80 1.01 0.64 -
P/RPS 0.32 0.28 0.25 0.23 0.23 0.31 0.24 4.90%
P/EPS 7.11 -8.71 9.55 6.31 17.62 5.44 30.77 -21.64%
EY 14.07 -11.48 10.47 15.84 5.67 18.40 3.25 27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.36 0.32 0.34 0.45 0.31 2.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 25/11/09 25/11/08 19/11/07 23/11/06 -
Price 1.30 0.98 0.95 0.75 0.70 0.96 0.79 -
P/RPS 0.35 0.27 0.27 0.23 0.20 0.30 0.30 2.60%
P/EPS 7.70 -8.54 10.08 6.31 15.42 5.17 37.98 -23.33%
EY 12.98 -11.71 9.92 15.84 6.49 19.35 2.63 30.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.38 0.32 0.30 0.43 0.38 0.00%

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