[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -32.98%
YoY- -56.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 545,884 317,280 302,344 295,174 273,217 287,562 269,865 12.44%
PBT 97,936 20,698 -4,384 7,280 15,160 5,705 7,126 54.70%
Tax -20,653 -4,573 -672 -1,562 -2,350 -3,409 7,226 -
NP 77,282 16,125 -5,056 5,717 12,809 2,296 14,353 32.35%
-
NP to SH 58,501 15,377 -5,620 5,305 12,290 1,912 14,034 26.83%
-
Tax Rate 21.09% 22.09% - 21.46% 15.50% 59.75% -101.40% -
Total Cost 468,601 301,154 307,400 289,457 260,408 285,266 255,512 10.62%
-
Net Worth 984,370 285,170 272,586 204,417 201,854 193,715 188,324 31.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 984,370 285,170 272,586 204,417 201,854 193,715 188,324 31.70%
NOSH 420,671 84,121 84,131 84,122 84,105 83,859 84,073 30.74%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.16% 5.08% -1.67% 1.94% 4.69% 0.80% 5.32% -
ROE 5.94% 5.39% -2.06% 2.60% 6.09% 0.99% 7.45% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 129.77 377.17 359.37 350.89 324.85 342.91 320.99 -13.99%
EPS 13.91 18.28 -6.68 6.31 14.61 2.28 16.69 -2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.39 3.24 2.43 2.40 2.31 2.24 0.72%
Adjusted Per Share Value based on latest NOSH - 105,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 103.42 60.11 57.28 55.92 51.76 54.48 51.13 12.44%
EPS 11.08 2.91 -1.06 1.01 2.33 0.36 2.66 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.865 0.5403 0.5164 0.3873 0.3824 0.367 0.3568 31.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.45 1.97 1.00 1.05 0.81 0.68 1.00 -
P/RPS 1.12 0.52 0.28 0.30 0.25 0.20 0.31 23.84%
P/EPS 10.43 10.78 -14.97 16.65 5.54 29.82 5.99 9.67%
EY 9.59 9.28 -6.68 6.01 18.04 3.35 16.69 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.31 0.43 0.34 0.29 0.45 5.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 23/02/09 27/02/08 -
Price 1.39 1.88 1.01 0.93 0.80 0.67 0.90 -
P/RPS 1.07 0.50 0.28 0.27 0.25 0.20 0.28 25.01%
P/EPS 10.00 10.28 -15.12 14.75 5.47 29.39 5.39 10.83%
EY 10.00 9.72 -6.61 6.78 18.27 3.40 18.55 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.31 0.38 0.33 0.29 0.40 6.68%

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