[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -49.9%
YoY- -86.38%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 302,344 295,174 273,217 287,562 269,865 227,082 193,284 7.73%
PBT -4,384 7,280 15,160 5,705 7,126 6,653 3,625 -
Tax -672 -1,562 -2,350 -3,409 7,226 -1,832 -2,233 -18.13%
NP -5,056 5,717 12,809 2,296 14,353 4,821 1,392 -
-
NP to SH -5,620 5,305 12,290 1,912 14,034 4,457 1,268 -
-
Tax Rate - 21.46% 15.50% 59.75% -101.40% 27.54% 61.60% -
Total Cost 307,400 289,457 260,408 285,266 255,512 222,261 191,892 8.16%
-
Net Worth 272,586 204,417 201,854 193,715 188,324 175,149 86,545 21.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 272,586 204,417 201,854 193,715 188,324 175,149 86,545 21.06%
NOSH 84,131 84,122 84,105 83,859 84,073 84,206 86,545 -0.47%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.67% 1.94% 4.69% 0.80% 5.32% 2.12% 0.72% -
ROE -2.06% 2.60% 6.09% 0.99% 7.45% 2.54% 1.47% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 359.37 350.89 324.85 342.91 320.99 269.67 223.33 8.24%
EPS -6.68 6.31 14.61 2.28 16.69 5.29 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 2.43 2.40 2.31 2.24 2.08 1.00 21.63%
Adjusted Per Share Value based on latest NOSH - 84,642
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 57.28 55.92 51.76 54.48 51.13 43.02 36.62 7.73%
EPS -1.06 1.01 2.33 0.36 2.66 0.84 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.3873 0.3824 0.367 0.3568 0.3318 0.164 21.05%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.00 1.05 0.81 0.68 1.00 0.75 0.60 -
P/RPS 0.28 0.30 0.25 0.20 0.31 0.28 0.27 0.60%
P/EPS -14.97 16.65 5.54 29.82 5.99 14.17 40.95 -
EY -6.68 6.01 18.04 3.35 16.69 7.06 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.34 0.29 0.45 0.36 0.60 -10.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 27/02/07 22/02/06 -
Price 1.01 0.93 0.80 0.67 0.90 0.81 0.69 -
P/RPS 0.28 0.27 0.25 0.20 0.28 0.30 0.31 -1.68%
P/EPS -15.12 14.75 5.47 29.39 5.39 15.30 47.09 -
EY -6.61 6.78 18.27 3.40 18.55 6.53 2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.33 0.29 0.40 0.39 0.69 -12.47%

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