[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 28.87%
YoY- 185.35%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 272,328 275,906 265,837 231,622 199,884 170,271 164,492 8.76%
PBT 14,069 3,980 9,073 8,444 -5,058 3,130 6,222 14.55%
Tax -1,959 -1,493 9,113 -2,368 -1,536 -1,172 -1,799 1.42%
NP 12,110 2,487 18,186 6,076 -6,594 1,958 4,423 18.26%
-
NP to SH 11,586 2,160 17,878 5,744 -6,730 1,958 4,423 17.40%
-
Tax Rate 13.92% 37.51% -100.44% 28.04% - 37.44% 28.91% -
Total Cost 260,218 273,419 247,651 225,546 206,478 168,313 160,069 8.43%
-
Net Worth 204,303 194,898 195,104 179,966 15,659,433 135,724 136,315 6.97%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,885 3,360 33 33 152,033 - 2,175 18.03%
Div Payout % 50.80% 155.57% 0.19% 0.59% 0.00% - 49.18% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 204,303 194,898 195,104 179,966 15,659,433 135,724 136,315 6.97%
NOSH 84,075 84,007 84,096 84,096 7,601,666 76,249 72,508 2.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.45% 0.90% 6.84% 2.62% -3.30% 1.15% 2.69% -
ROE 5.67% 1.11% 9.16% 3.19% -0.04% 1.44% 3.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 323.91 328.43 316.11 275.42 2.63 223.31 226.86 6.11%
EPS 13.78 2.57 21.26 6.83 -7.84 0.02 6.10 14.54%
DPS 7.00 4.00 0.04 0.04 2.00 0.00 3.00 15.15%
NAPS 2.43 2.32 2.32 2.14 2.06 1.78 1.88 4.36%
Adjusted Per Share Value based on latest NOSH - 84,262
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 53.04 53.74 51.78 45.11 38.93 33.16 32.04 8.75%
EPS 2.26 0.42 3.48 1.12 -1.31 0.38 0.86 17.46%
DPS 1.15 0.65 0.01 0.01 29.61 0.00 0.42 18.27%
NAPS 0.3979 0.3796 0.38 0.3505 30.4994 0.2643 0.2655 6.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.91 0.65 0.83 0.85 0.65 0.99 1.70 -
P/RPS 0.28 0.20 0.26 0.31 24.72 0.44 0.75 -15.13%
P/EPS 6.60 25.28 3.90 12.44 -734.19 38.55 27.87 -21.33%
EY 15.14 3.96 25.61 8.04 -0.14 2.59 3.59 27.09%
DY 7.69 6.15 0.05 0.05 3.08 0.00 1.76 27.84%
P/NAPS 0.37 0.28 0.36 0.40 0.32 0.56 0.90 -13.76%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 01/06/10 22/05/09 28/05/08 29/05/07 31/05/06 26/05/05 29/06/04 -
Price 0.89 0.65 0.80 0.88 0.65 0.90 1.38 -
P/RPS 0.27 0.20 0.25 0.32 24.72 0.40 0.61 -12.69%
P/EPS 6.46 25.28 3.76 12.88 -734.19 35.05 22.62 -18.84%
EY 15.48 3.96 26.57 7.76 -0.14 2.85 4.42 23.22%
DY 7.87 6.15 0.05 0.05 3.08 0.00 2.17 23.93%
P/NAPS 0.37 0.28 0.34 0.41 0.32 0.51 0.73 -10.70%

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