[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -11.74%
YoY- 281.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 544,822 545,616 562,982 515,102 315,900 303,336 296,910 10.63%
PBT 68,470 63,198 82,404 89,802 18,590 -8,926 10,248 37.19%
Tax -14,122 -17,842 -19,160 -20,568 -3,654 -272 -1,934 39.24%
NP 54,348 45,356 63,244 69,234 14,936 -9,198 8,314 36.70%
-
NP to SH 52,986 41,968 55,994 54,204 14,202 -9,654 7,916 37.24%
-
Tax Rate 20.63% 28.23% 23.25% 22.90% 19.66% - 18.87% -
Total Cost 490,474 500,260 499,738 445,868 300,964 312,534 288,596 9.23%
-
Net Worth 604,007 470,474 424,579 326,367 285,217 275,828 209,244 19.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 604,007 470,474 424,579 326,367 285,217 275,828 209,244 19.30%
NOSH 416,556 416,349 420,375 84,115 84,135 84,094 84,033 30.54%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.98% 8.31% 11.23% 13.44% 4.73% -3.03% 2.80% -
ROE 8.77% 8.92% 13.19% 16.61% 4.98% -3.50% 3.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 130.79 131.05 133.92 612.38 375.47 360.71 353.32 -15.25%
EPS 12.72 10.08 13.32 64.44 16.88 -11.48 9.42 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.13 1.01 3.88 3.39 3.28 2.49 -8.61%
Adjusted Per Share Value based on latest NOSH - 84,101
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.22 103.37 106.66 97.59 59.85 57.47 56.25 10.63%
EPS 10.04 7.95 10.61 10.27 2.69 -1.83 1.50 37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1443 0.8913 0.8044 0.6183 0.5404 0.5226 0.3964 19.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.70 1.06 1.25 4.57 1.20 1.00 0.90 -
P/RPS 1.30 0.81 0.93 0.75 0.32 0.28 0.25 31.59%
P/EPS 13.36 10.52 9.38 7.09 7.11 -8.71 9.55 5.74%
EY 7.48 9.51 10.66 14.10 14.07 -11.48 10.47 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 1.24 1.18 0.35 0.30 0.36 21.68%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 24/11/14 18/11/13 26/11/12 24/11/11 25/11/10 -
Price 1.60 1.41 1.06 5.82 1.30 0.98 0.95 -
P/RPS 1.22 1.08 0.79 0.95 0.35 0.27 0.27 28.54%
P/EPS 12.58 13.99 7.96 9.03 7.70 -8.54 10.08 3.75%
EY 7.95 7.15 12.57 11.07 12.98 -11.71 9.92 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 1.05 1.50 0.38 0.30 0.38 19.36%

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