[TNLOGIS] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 8.28%
YoY- 373.62%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 595,596 569,593 545,884 317,280 302,344 295,174 273,217 13.86%
PBT 85,166 72,236 97,936 20,698 -4,384 7,280 15,160 33.31%
Tax -20,829 -16,917 -20,653 -4,573 -672 -1,562 -2,350 43.83%
NP 64,337 55,318 77,282 16,125 -5,056 5,717 12,809 30.84%
-
NP to SH 57,418 49,774 58,501 15,377 -5,620 5,305 12,290 29.28%
-
Tax Rate 24.46% 23.42% 21.09% 22.09% - 21.46% 15.50% -
Total Cost 531,258 514,274 468,601 301,154 307,400 289,457 260,408 12.61%
-
Net Worth 474,786 420,868 984,370 285,170 272,586 204,417 201,854 15.31%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 474,786 420,868 984,370 285,170 272,586 204,417 201,854 15.31%
NOSH 416,479 420,868 420,671 84,121 84,131 84,122 84,105 30.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.80% 9.71% 14.16% 5.08% -1.67% 1.94% 4.69% -
ROE 12.09% 11.83% 5.94% 5.39% -2.06% 2.60% 6.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 143.01 135.34 129.77 377.17 359.37 350.89 324.85 -12.77%
EPS 13.79 11.83 13.91 18.28 -6.68 6.31 14.61 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.00 2.34 3.39 3.24 2.43 2.40 -11.66%
Adjusted Per Share Value based on latest NOSH - 84,098
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 116.00 110.94 106.32 61.80 58.89 57.49 53.21 13.86%
EPS 11.18 9.69 11.39 2.99 -1.09 1.03 2.39 29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9247 0.8197 1.9172 0.5554 0.5309 0.3981 0.3931 15.31%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.37 1.10 1.45 1.97 1.00 1.05 0.81 -
P/RPS 0.96 0.81 1.12 0.52 0.28 0.30 0.25 25.12%
P/EPS 9.94 9.30 10.43 10.78 -14.97 16.65 5.54 10.22%
EY 10.06 10.75 9.59 9.28 -6.68 6.01 18.04 -9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.10 0.62 0.58 0.31 0.43 0.34 23.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 24/02/14 25/02/13 21/02/12 24/02/11 08/02/10 -
Price 1.25 1.37 1.39 1.88 1.01 0.93 0.80 -
P/RPS 0.87 1.01 1.07 0.50 0.28 0.27 0.25 23.08%
P/EPS 9.07 11.58 10.00 10.28 -15.12 14.75 5.47 8.78%
EY 11.03 8.63 10.00 9.72 -6.61 6.78 18.27 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.37 0.59 0.55 0.31 0.38 0.33 22.20%

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