[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 155.87%
YoY- 251.52%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 273,217 287,562 269,865 227,082 193,284 172,478 168,440 8.38%
PBT 15,160 5,705 7,126 6,653 3,625 6,405 8,193 10.79%
Tax -2,350 -3,409 7,226 -1,832 -2,233 -2,337 -2,412 -0.43%
NP 12,809 2,296 14,353 4,821 1,392 4,068 5,781 14.16%
-
NP to SH 12,290 1,912 14,034 4,457 1,268 4,068 5,781 13.38%
-
Tax Rate 15.50% 59.75% -101.40% 27.54% 61.60% 36.49% 29.44% -
Total Cost 260,408 285,266 255,512 222,261 191,892 168,410 162,658 8.15%
-
Net Worth 201,854 193,715 188,324 175,149 86,545 152,550 144,533 5.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 201,854 193,715 188,324 175,149 86,545 152,550 144,533 5.71%
NOSH 84,105 83,859 84,073 84,206 86,545 84,750 72,266 2.55%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.69% 0.80% 5.32% 2.12% 0.72% 2.36% 3.43% -
ROE 6.09% 0.99% 7.45% 2.54% 1.47% 2.67% 4.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 324.85 342.91 320.99 269.67 223.33 203.51 233.08 5.68%
EPS 14.61 2.28 16.69 5.29 1.51 4.80 8.00 10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.31 2.24 2.08 1.00 1.80 2.00 3.08%
Adjusted Per Share Value based on latest NOSH - 84,081
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.21 56.01 52.56 44.23 37.65 33.59 32.81 8.38%
EPS 2.39 0.37 2.73 0.87 0.25 0.79 1.13 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.3773 0.3668 0.3411 0.1686 0.2971 0.2815 5.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.81 0.68 1.00 0.75 0.60 1.18 1.79 -
P/RPS 0.25 0.20 0.31 0.28 0.27 0.58 0.77 -17.08%
P/EPS 5.54 29.82 5.99 14.17 40.95 24.58 22.38 -20.74%
EY 18.04 3.35 16.69 7.06 2.44 4.07 4.47 26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.45 0.36 0.60 0.66 0.90 -14.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 23/02/09 27/02/08 27/02/07 22/02/06 24/02/05 27/02/04 -
Price 0.80 0.67 0.90 0.81 0.69 1.12 1.73 -
P/RPS 0.25 0.20 0.28 0.30 0.31 0.55 0.74 -16.53%
P/EPS 5.47 29.39 5.39 15.30 47.09 23.33 21.63 -20.46%
EY 18.27 3.40 18.55 6.53 2.12 4.29 4.62 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.40 0.39 0.69 0.62 0.87 -14.90%

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