[TNLOGIS] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 6.1%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 628,700 544,822 545,616 562,982 515,102 315,900 303,336 12.90%
PBT 47,808 68,470 63,198 82,404 89,802 18,590 -8,926 -
Tax -16,250 -14,122 -17,842 -19,160 -20,568 -3,654 -272 97.59%
NP 31,558 54,348 45,356 63,244 69,234 14,936 -9,198 -
-
NP to SH 27,450 52,986 41,968 55,994 54,204 14,202 -9,654 -
-
Tax Rate 33.99% 20.63% 28.23% 23.25% 22.90% 19.66% - -
Total Cost 597,142 490,474 500,260 499,738 445,868 300,964 312,534 11.38%
-
Net Worth 659,133 604,007 470,474 424,579 326,367 285,217 275,828 15.61%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 659,133 604,007 470,474 424,579 326,367 285,217 275,828 15.61%
NOSH 417,173 416,556 416,349 420,375 84,115 84,135 84,094 30.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.02% 9.98% 8.31% 11.23% 13.44% 4.73% -3.03% -
ROE 4.16% 8.77% 8.92% 13.19% 16.61% 4.98% -3.50% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 150.70 130.79 131.05 133.92 612.38 375.47 360.71 -13.52%
EPS 6.58 12.72 10.08 13.32 64.44 16.88 -11.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.45 1.13 1.01 3.88 3.39 3.28 -11.45%
Adjusted Per Share Value based on latest NOSH - 420,539
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.11 103.22 103.37 106.66 97.59 59.85 57.47 12.90%
EPS 5.20 10.04 7.95 10.61 10.27 2.69 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2488 1.1443 0.8913 0.8044 0.6183 0.5404 0.5226 15.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.54 1.70 1.06 1.25 4.57 1.20 1.00 -
P/RPS 1.02 1.30 0.81 0.93 0.75 0.32 0.28 24.01%
P/EPS 23.40 13.36 10.52 9.38 7.09 7.11 -8.71 -
EY 4.27 7.48 9.51 10.66 14.10 14.07 -11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 0.94 1.24 1.18 0.35 0.30 21.58%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 24/11/15 24/11/14 18/11/13 26/11/12 24/11/11 -
Price 1.32 1.60 1.41 1.06 5.82 1.30 0.98 -
P/RPS 0.88 1.22 1.08 0.79 0.95 0.35 0.27 21.74%
P/EPS 20.06 12.58 13.99 7.96 9.03 7.70 -8.54 -
EY 4.98 7.95 7.15 12.57 11.07 12.98 -11.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.10 1.25 1.05 1.50 0.38 0.30 18.70%

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