[TNLOGIS] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
01-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -5.73%
YoY- 436.39%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 340,016 302,663 293,036 272,328 275,906 265,837 231,622 6.60%
PBT 28,486 3,262 31,819 14,069 3,980 9,073 8,444 22.44%
Tax -6,692 -1,673 -3,030 -1,959 -1,493 9,113 -2,368 18.88%
NP 21,794 1,589 28,789 12,110 2,487 18,186 6,076 23.69%
-
NP to SH 17,345 1,071 28,388 11,586 2,160 17,878 5,744 20.20%
-
Tax Rate 23.49% 51.29% 9.52% 13.92% 37.51% -100.44% 28.04% -
Total Cost 318,222 301,074 264,247 260,218 273,419 247,651 225,546 5.89%
-
Net Worth 58,030 277,414 280,911 204,303 194,898 195,104 179,966 -17.17%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,513 5,884 5,887 5,885 3,360 33 33 89.07%
Div Payout % 8.73% 549.44% 20.74% 50.80% 155.57% 0.19% 0.59% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 58,030 277,414 280,911 204,303 194,898 195,104 179,966 -17.17%
NOSH 84,102 84,065 84,105 84,075 84,007 84,096 84,096 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.41% 0.53% 9.82% 4.45% 0.90% 6.84% 2.62% -
ROE 29.89% 0.39% 10.11% 5.67% 1.11% 9.16% 3.19% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 404.29 360.03 348.42 323.91 328.43 316.11 275.42 6.60%
EPS 4.12 1.27 33.75 13.78 2.57 21.26 6.83 -8.07%
DPS 1.80 7.00 7.00 7.00 4.00 0.04 0.04 88.48%
NAPS 0.69 3.30 3.34 2.43 2.32 2.32 2.14 -17.17%
Adjusted Per Share Value based on latest NOSH - 83,957
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 66.22 58.95 57.07 53.04 53.74 51.78 45.11 6.60%
EPS 3.38 0.21 5.53 2.26 0.42 3.48 1.12 20.19%
DPS 0.29 1.15 1.15 1.15 0.65 0.01 0.01 75.19%
NAPS 0.113 0.5403 0.5471 0.3979 0.3796 0.38 0.3505 -17.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.34 1.08 0.865 0.91 0.65 0.83 0.85 -
P/RPS 0.58 0.30 0.25 0.28 0.20 0.26 0.31 10.99%
P/EPS 11.35 84.77 2.56 6.60 25.28 3.90 12.44 -1.51%
EY 8.81 1.18 39.02 15.14 3.96 25.61 8.04 1.53%
DY 0.77 6.48 8.09 7.69 6.15 0.05 0.05 57.66%
P/NAPS 3.39 0.33 0.26 0.37 0.28 0.36 0.40 42.74%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 27/05/11 01/06/10 22/05/09 28/05/08 29/05/07 -
Price 2.57 1.03 0.98 0.89 0.65 0.80 0.88 -
P/RPS 0.64 0.29 0.28 0.27 0.20 0.25 0.32 12.23%
P/EPS 12.46 80.85 2.90 6.46 25.28 3.76 12.88 -0.55%
EY 8.02 1.24 34.44 15.48 3.96 26.57 7.76 0.55%
DY 0.70 6.80 7.14 7.87 6.15 0.05 0.05 55.18%
P/NAPS 3.72 0.31 0.29 0.37 0.28 0.34 0.41 44.37%

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